Valuation Swire Properties Limited OTC Markets
Stocks
SWROY
US8707974049
Real Estate Development & Operations
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 07-27 | Macquarie Starts Swire Properties at Outperform with HK$31 Price Target | MT |
| 05-12 | Cathay Pacific Airways Chair To Retire; Successor Named | MT |
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 | 135,071 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | 11.82% | - | - |
| Enterprise Value (EV) 1 | 124,643 | 135,011 | 129,109 | 135,537 | 160,332 | 174,287 | 174,859 | 174,159 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | 8.7% | 0.33% | -0.4% |
| P/E | 16x | 14.6x | 35.1x | -122x | -77.7x | 16.1x | 15.9x | 14.6x |
| PBR | 0.39x | 0.4x | 0.32x | 0.34x | - | 0.5x | 0.5x | 0.5x |
| PEG | - | 1.3x | -0.5x | 1x | -1x | -0x | 10.44x | 1.67x |
| Capitalization / Revenue | 7.19x | 8.39x | 6.3x | 6.36x | 7.53x | 7.34x | 7.3x | 6.8x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 9.47x | 9.45x | 8.77x |
| EV / EBITDA | 12.3x | 14.7x | 15.5x | 15.9x | 17.6x | 17.9x | 18.2x | 16.7x |
| EV / EBIT | 12.7x | 16.4x | 16.3x | 16.7x | 18.6x | 19.1x | 19.5x | 16.9x |
| EV / FCF | 124x | -54.6x | 52.5x | -198x | 30.1x | 36.3x | 29.8x | 20.2x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 2.75% | 3.36% | 4.95% |
| Dividend per Share 2 | 0.95 | 1 | 1.05 | 1.1 | 1.15 | 1.204 | 1.259 | 1.317 |
| Rate of return | 4.86% | 5.04% | 6.65% | 6.95% | 5.48% | 5.13% | 5.37% | 5.61% |
| EPS 2 | 1.22 | 1.36 | 0.45 | -0.13 | -0.27 | 1.456 | 1.478 | 1.607 |
| Distribution rate | 77.9% | 73.5% | 233% | -846% | -426% | 82.7% | 85.2% | 81.9% |
| Net sales 1 | 15,891 | 13,826 | 14,670 | 14,428 | 16,041 | 18,396 | 18,512 | 19,867 |
| EBITDA 1 | 10,141 | 9,156 | 8,349 | 8,533 | 9,106 | 9,710 | 9,617 | 10,424 |
| EBIT 1 | 9,786 | 8,223 | 7,912 | 8,097 | 8,598 | 9,108 | 8,959 | 10,330 |
| Net income 1 | 7,121 | 7,980 | 2,637 | -766 | -1,533 | 8,124 | 7,921 | 9,344 |
| Net Debt 1 | 10,334 | 18,947 | 36,679 | 43,746 | 39,540 | 39,216 | 39,788 | 39,088 |
| Reference price 2 | 19.54 | 19.84 | 15.80 | 15.82 | 20.98 | 23.46 | 23.46 | 23.46 |
| 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, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.78x | 4.97x | 13.37x | 3.21% | 44.9B | |
| 20.45x | 4.21x | 17.18x | 1.22% | 30.13B | |
| 8.47x | 1.48x | 7.57x | 4.16% | 29.81B | |
| 5.69x | 0.63x | 1.31x | 8.85% | 27.19B | |
| 14.69x | 3.15x | 15.08x | 2.39% | 26.11B | |
| 9.19x | 2.37x | 7.3x | 3.8% | 21.66B | |
| 15.17x | 6.87x | 18.36x | 1.4% | 21.34B | |
| 10.27x | 1.65x | 14.29x | 3.68% | 18.7B | |
| Average | 12.46x | 3.17x | 11.81x | 3.59% | 27.48B | |
| Weighted average by Cap. | 12.87x | 3.28x | 11.78x | 3.59% |
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
