Valuation HSBC Holdings plc

Equities

Market Closed - London S.E. Other stock markets 01:35:17 12/05/26 am AEST			5-day change	1st Jan Change
1,330.40 ^GBX	+0.80%		-2.13%	+13.34%

11/05	Grainger extends banking facilities, backs deleveraging targets	AN
11/05	Beng Kuang Marine to Make Use of SG$15 Million Term Loan Facility	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	122,196	122,627	153,691	173,644	270,882	311,343	-	-
Change	-	0.35%	25.33%	12.98%	56%	14.94%	-	-
Enterprise Value (EV)	122,196	122,627	153,691	173,644	270,882	311,343	311,343	311,343
Change	-	0.35%	25.33%	12.98%	56%	14.94%	0%	0%
P/E ratio	9.8x	8.4x	7.1x	7.93x	13.2x	11.3x	9.93x	9.22x
PBR	0.69x	0.73x	0.85x	0.98x	1.39x	1.71x	1.61x	1.5x
PEG	-	0.4x	0.1x	0.9x	-4.09x	0.3x	0.7x	1.2x
Capitalization / Revenue	2.47x	2.37x	2.33x	2.64x	3.81x	4.17x	4.02x	3.85x
EV / Revenue	0x	0x	0x	0x	0x	4.17x	4.02x	3.85x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.13x	7.69x	7.32x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.25	0.32	0.61	0.87	0.75	0.833	0.9244	1.004
Rate of return	4.12%	5.15%	7.54%	8.85%	4.75%	4.59%	5.09%	5.53%
EPS ²	0.62	0.74	1.14	1.24	1.2	1.608	1.829	1.969
Distribution rate	40.3%	43.2%	53.5%	70.2%	62.5%	51.8%	50.6%	51%
Net sales ¹	49,552	51,727	66,058	65,854	71,020	74,639	77,506	80,773
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	14,932	18,397	33,988	32,811	34,592	38,316	40,495	42,543
Net income ¹	12,607	14,822	22,432	22,917	21,102	27,403	30,229	31,848
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	6.07	6.21	8.09	9.83	15.80	18.16	18.16	18.16
Nbr of stocks (in thousands)	20,114,611	19,735,210	18,986,604	17,662,246	17,146,495	17,148,210	-	-
Announcement Date	22/2/22	21/2/23	21/2/24	19/2/25	25/2/26	-	-	-

¹USD in Million²USD

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.($)
HSBC HOLDINGS PLC	11.18x	-	-	4.63%	308B
JPMORGAN CHASE & CO.	13.53x	-	-	2.08%	809B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.83x	-	-	5.31%	372B
BANK OF AMERICA CORPORATION	11.47x	-	-	2.3%	364B
CHINA CONSTRUCTION BANK CORPORATION	5.79x	-	-	5.27%	299B
BANK OF CHINA LIMITED	5.89x	-	-	5.32%	254B
ROYAL BANK OF CANADA	15.93x	-	-	2.7%	254B
WELLS FARGO & COMPANY	10.85x	-	-	2.49%	231B
COMMONWEALTH BANK OF AUSTRALIA	27.32x	-	-	2.87%	213B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.34x	-	-	2.69%	202B
Average	12.21x			3.57%	330.81B
Weighted average by Cap.	11.86x			3.41%