Valuation Swire Properties Limited OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

05-13	Cathay Pacific Airways Chair To Retire; Successor Named	MT
03-12	Swire Properties Limited, 2025 Earnings Call, Mar 12, 2026

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	128,277	-	-
Change	-	1.54%	-20.36%	-0.69%	31.59%	6.2%	-	-
Enterprise Value (EV) ¹	124,643	135,011	129,109	135,537	160,332	167,606	168,031	167,944
Change	-	8.32%	-4.37%	4.98%	18.29%	4.54%	0.25%	-0.05%
P/E	16x	14.6x	35.1x	-122x	-77.7x	15.6x	15.1x	14x
PBR	0.39x	0.4x	0.32x	0.34x	-	0.48x	0.48x	0.47x
PEG	-	1.3x	-0.5x	1x	-1x	-0x	5.03x	1.76x
Capitalization / Revenue	7.19x	8.39x	6.3x	6.36x	7.53x	7.07x	6.98x	6.57x
EV / Revenue	7.84x	9.77x	8.8x	9.39x	10x	9.24x	9.14x	8.61x
EV / EBITDA	12.3x	14.7x	15.5x	15.9x	17.6x	17.6x	17.8x	16.8x
EV / EBIT	12.7x	16.4x	16.3x	16.7x	18.6x	18.7x	19.1x	16.7x
EV / FCF	124x	-54.6x	52.5x	-198x	30.1x	34.9x	28.6x	19.5x
FCF Yield	0.81%	-1.83%	1.9%	-0.5%	3.32%	2.86%	3.49%	5.13%
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%	5.41%	5.66%	5.92%
EPS ²	1.22	1.36	0.45	-0.13	-0.27	1.43	1.472	1.589
Distribution rate	77.9%	73.5%	233%	-846%	-426%	84.3%	85.6%	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	9,515	9,453	10,011
EBIT ¹	9,786	8,223	7,912	8,097	8,598	8,961	8,818	10,064
Net income ¹	7,121	7,980	2,637	-766	-1,533	8,031	7,959	9,352
Net Debt ¹	10,334	18,947	36,679	43,746	39,540	39,329	39,754	39,668
Reference price ²	19.54	19.84	15.80	15.82	20.98	22.28	22.28	22.28
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 A	3/9/23 A	3/14/24 A	3/13/25 A	3/12/26 A	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUN HUNG KAI PROPERTIES LIMITED	15.83x	4.98x	13.41x	3.2%	45.06B
CHINA RESOURCES LAND LIMITED	8.7x	1.49x	7.68x	4.07%	30.67B
MITSUBISHI ESTATE CO., LTD.	20.6x	4.23x	17.36x	1.22%	30.47B
EMAAR PROPERTIES	5.57x	0.61x	1.26x	8.96%	26.85B
MITSUI FUDOSAN CO., LTD.	14.22x	3.1x	14.85x	2.47%	25.48B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.33x	1.41%	21.41B
CK ASSET HOLDINGS LIMITED	8.95x	2.31x	7.1x	4.07%	21.11B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.17x	1.64x	14.26x	3.72%	18.66B
Average	12.40x	3.15x	11.78x	3.64%	27.46B
Weighted average by Cap.	12.85x	3.28x	11.78x	3.62%