|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 20.44 HKD | -0.39% |
|
-5.63% | -2.57% |
| 05-13 | 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 | 117,683 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | -2.57% | - | - |
| Enterprise Value (EV) 1 | 124,643 | 135,011 | 129,109 | 135,537 | 160,332 | 157,013 | 157,769 | 157,705 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | -2.07% | 0.48% | -0.04% |
| P/E | 16x | 14.6x | 35.1x | -122x | -77.7x | 14.5x | 14.1x | 12.9x |
| PBR | 0.39x | 0.4x | 0.32x | 0.34x | - | 0.44x | 0.44x | 0.44x |
| PEG | - | 1.3x | -0.5x | 1x | -1x | -0x | 5.93x | 1.3x |
| Capitalization / Revenue | 7.19x | 8.39x | 6.3x | 6.36x | 7.53x | 6.53x | 6.39x | 6.03x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 8.71x | 8.56x | 8.08x |
| EV / EBITDA | 12.3x | 14.7x | 15.5x | 15.9x | 17.6x | 16.5x | 16.5x | 15.7x |
| EV / EBIT | 12.7x | 16.4x | 16.3x | 16.7x | 18.6x | 17.5x | 17.7x | 15.6x |
| EV / FCF | 124x | -54.6x | 52.5x | -198x | 30.1x | 23.5x | 21.8x | 18.1x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 4.26% | 4.58% | 5.52% |
| 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% | 5.87% | 6.14% | 6.43% |
| 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 | 20.52 | 20.52 | 20.52 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.46x | 8.74x | 16.55x | 5.87% | 15.07B | |
| 14.56x | 4.57x | 12.5x | 3.44% | 41.99B | |
| 6.51x | 0.89x | 1.79x | 7.75% | 31.04B | |
| 21.88x | 4.32x | 18.13x | 1.16% | 29.8B | |
| 7.88x | 1.41x | 7.05x | 4.52% | 28.36B | |
| 14.91x | 3.12x | 15.42x | 2.35% | 24.89B | |
| 15.78x | 1.01x | 6.65x | 2.36% | 21.92B | |
| 15.36x | 6.68x | 18.95x | 1.23% | 20.27B | |
| 9.14x | 2.2x | 7.57x | 4.07% | 19.96B | |
| 9.92x | 1.63x | 13.88x | 3.81% | 18.33B | |
| Average | 13.04x | 3.46x | 11.85x | 3.66% | 25.16B | |
| Weighted average by Cap. | 13.11x | 3.29x | 11.48x | 3.67% |
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
