Valuation HSBC Holdings plc

Equities

Market Closed - London S.E. Other stock markets 01:35:10 19/07/25 am AEST			5-day change	1st Jan Change
933.00 ^GBX	+0.03%		+1.41%	+18.81%

19/07	HSBC Unit to Sell $7.8 Billion French Loan Portfolio	MT
19/07	Hsbc Holdings plc Appoints Benoit Douchin as COO for Global Private Banking	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	104,801	122,196	122,627	153,691	173,644	217,563	-	-
Change	-	16.6%	0.35%	25.33%	12.98%	25.29%	-	-
Enterprise Value (EV)	104,801	122,196	122,627	153,691	173,644	217,563	217,563	217,563
Change	-	16.6%	0.35%	25.33%	12.98%	25.29%	0%	0%
P/E ratio	27.2x	9.8x	8.4x	7.1x	7.93x	10.1x	9.17x	8.42x
PBR	0.6x	0.69x	0.73x	0.85x	0.98x	1.24x	1.17x	1.1x
PEG	-	0x	0.4x	0.1x	0.9x	19.88x	0.94x	0.94x
Capitalization / Revenue	2.08x	2.47x	2.37x	2.33x	2.64x	3.26x	3.23x	3.14x
EV / Revenue	0x	0x	0x	0x	0x	3.26x	3.23x	3.14x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.69x	6.59x	6.33x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.15	0.25	0.32	0.61	0.87	0.6706	0.7052	0.7745
Rate of return	2.9%	4.12%	5.15%	7.54%	8.85%	5.35%	5.62%	6.17%
EPS ²	0.19	0.62	0.74	1.14	1.24	1.246	1.368	1.49
Distribution rate	78.9%	40.3%	43.2%	53.5%	70.2%	53.8%	51.6%	52%
Net sales ¹	50,366	49,552	51,727	66,058	65,854	66,747	67,453	69,376
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	18,907	14,932	18,397	33,988	32,811	32,531	33,004	34,392
Net income ¹	3,898	12,607	14,822	22,432	22,917	21,848	23,074	24,264
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.17	6.07	6.21	8.09	9.83	12.54	12.54	12.54
Nbr of stocks (in thousands)	20,261,513	20,114,611	19,735,210	18,986,604	17,662,246	17,344,183	-	-
Announcement Date	23/2/21	22/2/22	21/2/23	21/2/24	19/2/25	-	-	-

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	10.04x	-	-	5.36%	217B
JPMORGAN CHASE & CO.	14.79x	-	-	1.99%	797B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.69x	-	-	5.48%	359B
BANK OF AMERICA CORPORATION	12.85x	-	-	2.3%	350B
CHINA CONSTRUCTION BANK CORPORATION	5.89x	-	-	5.18%	283B
WELLS FARGO & COMPANY	13.23x	-	-	2.14%	257B
BANK OF CHINA LIMITED	5.77x	-	-	5.43%	238B
COMMONWEALTH BANK OF AUSTRALIA	29.27x	-	-	2.68%	196B
ROYAL BANK OF CANADA	14.1x	-	-	3.27%	188B
HDFC BANK LIMITED	20.71x	-	-	1.15%	177B
Average	13.24x			3.5%	306.1B
Weighted average by Cap.	12.74x			3.32%