|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.20 HKD | +3.11% |
|
+4.78% | +10.77% |
| 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 | 129,543 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | 7.24% | - | - |
| Enterprise Value (EV) 1 | 124,643 | 135,011 | 129,109 | 135,537 | 160,332 | 168,668 | 169,243 | 168,494 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | 5.2% | 0.34% | -0.44% |
| P/E | 16x | 14.6x | 35.1x | -122x | -77.7x | 15.6x | 15.4x | 14.2x |
| PBR | 0.39x | 0.4x | 0.32x | 0.34x | - | 0.48x | 0.48x | 0.48x |
| PEG | - | 1.3x | -0.5x | 1x | -1x | -0x | 11.48x | 1.69x |
| Capitalization / Revenue | 7.19x | 8.39x | 6.3x | 6.36x | 7.53x | 7.14x | 7.05x | 6.64x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 9.3x | 9.21x | 8.63x |
| EV / EBITDA | 12.3x | 14.7x | 15.5x | 15.9x | 17.6x | 17.6x | 17.9x | 16.7x |
| EV / EBIT | 12.7x | 16.4x | 16.3x | 16.7x | 18.6x | 18.7x | 19.2x | 16.6x |
| EV / FCF | 124x | -54.6x | 52.5x | -198x | 30.1x | 35.1x | 28.8x | 19.6x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 2.85% | 3.47% | 5.11% |
| 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% | 5.35% | 5.6% | 5.86% |
| EPS 2 | 1.22 | 1.36 | 0.45 | -0.13 | -0.27 | 1.446 | 1.466 | 1.589 |
| Distribution rate | 77.9% | 73.5% | 233% | -846% | -426% | 83.3% | 86% | 83% |
| Net sales 1 | 15,891 | 13,826 | 14,670 | 14,428 | 16,041 | 18,144 | 18,385 | 19,515 |
| EBITDA 1 | 10,141 | 9,156 | 8,349 | 8,533 | 9,106 | 9,581 | 9,439 | 10,095 |
| EBIT 1 | 9,786 | 8,223 | 7,912 | 8,097 | 8,598 | 9,010 | 8,806 | 10,130 |
| 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 | 39,125 | 39,700 | 38,951 |
| Reference price 2 | 19.54 | 19.84 | 15.80 | 15.82 | 20.98 | 22.50 | 22.50 | 22.50 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.56x | 9.3x | 17.6x | 5.35% | 16.52B | |
| 15.68x | 4.94x | 13.3x | 3.23% | 44.6B | |
| 8.45x | 1.48x | 7.55x | 4.18% | 29.72B | |
| 19.91x | 4.14x | 16.91x | 1.25% | 29.33B | |
| 5.58x | 0.6x | 1.23x | 9.03% | 26.66B | |
| 14.34x | 3.11x | 14.91x | 2.45% | 25.48B | |
| 9.07x | 2.34x | 7.2x | 3.85% | 21.38B | |
| 14.8x | 6.76x | 18.15x | 1.45% | 20.76B | |
| Average | 12.92x | 4.08x | 12.11x | 3.85% | 26.81B | |
| Weighted average by Cap. | 13.09x | 3.85x | 11.88x | 3.77% |
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
- Valuation Swire Properties Limited
Select your edition
All financial news and data tailored to specific country editions
