Valuation Swire Properties Limited OTC Markets
Stocks
SWROY
US8707974049
Real Estate Development & Operations
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 05-12 | Cathay Pacific Airways Chair To Retire; Successor Named | MT |
| 03-12 | Swire Properties Limited, 2025 Earnings Call, Mar 12, 2026 |
Company Valuation: Swire Properties Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 114,309 | 116,064 | 92,430 | 91,791 | 120,792 | 124,822 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | 3.34% | - | - |
| Enterprise Value (EV) 1 | 124,643 | 135,011 | 129,109 | 135,537 | 160,332 | 164,152 | 164,908 | 164,844 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | 2.38% | 0.46% | -0.04% |
| P/E Ratio | 16x | 14.6x | 35.1x | -122x | -77.7x | 15.3x | 14.9x | 13.6x |
| PBR | 0.39x | 0.4x | 0.32x | 0.34x | - | 0.46x | 0.46x | 0.46x |
| PEG | - | 1.3x | -0.5x | 1x | -1x | -0x | 6.26x | 1.37x |
| Capitalization / Revenue | 7.19x | 8.39x | 6.3x | 6.36x | 7.53x | 6.93x | 6.77x | 6.4x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 9.11x | 8.95x | 8.45x |
| EV / EBITDA | 12.3x | 14.7x | 15.5x | 15.9x | 17.6x | 17.2x | 17.2x | 16.4x |
| EV / EBIT | 12.7x | 16.4x | 16.3x | 16.7x | 18.6x | 18.3x | 18.5x | 16.3x |
| EV / FCF | 124x | -54.6x | 52.5x | -198x | 30.1x | 24.5x | 22.8x | 18.9x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 4.07% | 4.38% | 5.28% |
| Dividend per Share 2 | 0.95 | 1 | 1.05 | 1.1 | 1.15 | 1.204 | 1.26 | 1.318 |
| Rate of return | 4.86% | 5.04% | 6.65% | 6.95% | 5.48% | 5.56% | 5.81% | 6.08% |
| EPS 2 | 1.22 | 1.36 | 0.45 | -0.13 | -0.27 | 1.419 | 1.452 | 1.597 |
| Distribution rate | 77.9% | 73.5% | 233% | -846% | -426% | 84.9% | 86.8% | 82.6% |
| Net sales 1 | 15,891 | 13,826 | 14,670 | 14,428 | 16,041 | 18,019 | 18,426 | 19,515 |
| EBITDA 1 | 10,141 | 9,156 | 8,349 | 8,533 | 9,106 | 9,518 | 9,565 | 10,075 |
| EBIT 1 | 9,786 | 8,223 | 7,912 | 8,097 | 8,598 | 8,955 | 8,900 | 10,114 |
| Net income 1 | 7,121 | 7,980 | 2,637 | -766 | -1,533 | 7,968 | 7,855 | 9,401 |
| Net Debt 1 | 10,334 | 18,947 | 36,679 | 43,746 | 39,540 | 39,330 | 40,086 | 40,022 |
| Reference price 2 | 19.54 | 19.84 | 15.80 | 15.82 | 20.98 | 21.68 | 21.68 | 21.68 |
| Nbr of stocks (in thousands) | 5,850,000 | 5,850,000 | 5,850,000 | 5,802,221 | 5,757,485 | 5,757,485 | - | - |
| Announcement Date | 3/10/22 | 3/9/23 | 3/14/24 | 3/13/25 | 3/12/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15x | 4.68x | 12.82x | 3.34% | 43.27B | |
| 9.42x | 1.56x | 7.8x | 3.78% | 33.93B | |
| 23.03x | 4.45x | 18.7x | 1.1% | 31.6B | |
| 5.94x | 0.67x | 1.35x | 8.55% | 28.15B | |
| 15.71x | 3.2x | 15.81x | 2.23% | 26.43B | |
| 11.85x | 1.78x | 15.16x | 3.19% | 21.92B | |
| 9.46x | 2.28x | 7.85x | 3.93% | 20.67B | |
| 15.48x | 6.71x | 19.02x | 1.23% | 20.58B | |
| Average | 13.24x | 3.17x | 12.32x | 3.42% | 28.32B | |
| Weighted average by Cap. | 13.47x | 3.19x | 12.15x | 3.46% |
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
- Stock Market
- Stocks
- 1972 Stock
- SWROY Stock
- Valuation Swire Properties Limited
Select your edition
All financial news and data tailored to specific country editions
