Company Valuation: HSBC Holdings plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 122,196 122,627 153,691 173,644 270,882 348,459 - -
Change - 0.35% 25.33% 12.98% 56% 28.64% - -
Enterprise Value (EV) 122,196 122,627 153,691 173,644 270,882 348,459 348,459 348,459
Change - 0.35% 25.33% 12.98% 56% 28.64% 0% 0%
P/E 9.8x 8.4x 7.1x 7.93x 13.2x 12.5x 10.8x 10.1x
PBR 0.69x 0.73x 0.85x 0.98x 1.39x 1.92x 1.8x 1.68x
PEG - 0.4x 0.1x 0.9x -4.09x 0.4x 0.7x 1.41x
Capitalization / Revenue 2.47x 2.37x 2.33x 2.64x 3.81x 4.65x 4.45x 4.26x
EV / Revenue 0x 0x 0x 0x 0x 4.65x 4.45x 4.26x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.1x 8.5x 8.08x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.25 0.32 0.61 0.87 0.75 0.8372 0.9377 1.019
Rate of return 4.12% 5.15% 7.54% 8.85% 4.75% 4.12% 4.61% 5.01%
EPS 2 0.62 0.74 1.14 1.24 1.2 1.624 1.877 2.012
Distribution rate 40.3% 43.2% 53.5% 70.2% 62.5% 51.6% 50% 50.6%
Net sales 1 49,552 51,727 66,058 65,854 71,020 74,859 78,326 81,808
EBITDA - - - - - - - -
EBIT 1 14,932 18,397 33,988 32,811 34,592 38,304 41,011 43,140
Net income 1 12,607 14,822 22,432 22,917 21,102 27,564 30,871 32,502
Net Debt - - - - - - - -
Reference price 2 6.07 6.21 8.09 9.83 15.80 20.32 20.32 20.32
Nbr of stocks (in thousands) 20,114,611 19,735,210 18,986,604 17,662,246 17,146,495 17,148,210 - -
Announcement Date 2/22/22 2/21/23 2/21/24 2/19/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.79x - - 1.81% 926B
13.2x - - 1.93% 432B
5.87x - - 5.28% 380B
5.6x - - 5.44% 294B
18.76x - - 2.27% 294B
5.93x - - 5.28% 265B
11.9x - - 2.21% 262B
14.94x - - 2.65% 253B
26.74x - - 2.93% 201B
Average 12.97x 3.31% 367.4B
Weighted average by Cap. 12.61x 3.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. HSBA Stock
  4. HSBC Stock
  5. Valuation HSBC Holdings plc