|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.72 HKD | +2.45% |
|
+3.92% | +3.53% |
| 13/05 | Cathay Pacific Airways Chair To Retire; Successor Named | MT |
| 12/03 | 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 | 125,053 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | 3.53% | - | - |
| Enterprise Value (EV) 1 | 124,643 | 135,011 | 129,109 | 135,537 | 160,332 | 164,228 | 165,166 | 164,906 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | 2.43% | 0.57% | -0.16% |
| P/E | 16x | 14.6x | 35.1x | -122x | -77.7x | 15.1x | 14.6x | 13.5x |
| PBR | 0.39x | 0.4x | 0.32x | 0.34x | - | 0.46x | 0.46x | 0.46x |
| PEG | - | 1.3x | -0.5x | 1x | -1x | -0x | 4.62x | 1.63x |
| Capitalization / Revenue | 7.19x | 8.39x | 6.3x | 6.36x | 7.53x | 6.94x | 6.79x | 6.41x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 9.11x | 8.96x | 8.45x |
| EV / EBITDA | 12.3x | 14.7x | 15.5x | 15.9x | 17.6x | 17.1x | 17.2x | 16.1x |
| EV / EBIT | 12.7x | 16.4x | 16.3x | 16.7x | 18.6x | 18.2x | 18.5x | 16x |
| EV / FCF | 124x | -54.6x | 52.5x | -198x | 30.1x | 34.2x | 33.1x | 18.9x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 2.92% | 3.02% | 5.28% |
| Dividend per Share 2 | 0.95 | 1 | 1.05 | 1.1 | 1.15 | 1.204 | 1.26 | 1.317 |
| Rate of return | 4.86% | 5.04% | 6.65% | 6.95% | 5.48% | 5.54% | 5.8% | 6.06% |
| EPS 2 | 1.22 | 1.36 | 0.45 | -0.13 | -0.27 | 1.441 | 1.486 | 1.609 |
| Distribution rate | 77.9% | 73.5% | 233% | -846% | -426% | 83.6% | 84.7% | 81.8% |
| 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 | 9,621 | 9,625 | 10,258 |
| EBIT 1 | 9,786 | 8,223 | 7,912 | 8,097 | 8,598 | 9,017 | 8,923 | 10,295 |
| Net income 1 | 7,121 | 7,980 | 2,637 | -766 | -1,533 | 8,065 | 7,947 | 9,502 |
| Net Debt 1 | 10,334 | 18,947 | 36,679 | 43,746 | 39,540 | 39,175 | 40,114 | 39,853 |
| Reference price 2 | 19.54 | 19.84 | 15.80 | 15.82 | 20.98 | 21.72 | 21.72 | 21.72 |
| 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 | 10/3/22 | 9/3/23 | 14/3/24 | 13/3/25 | 12/3/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.71x | 8.95x | 16.76x | 5.68% | 15.57B | |
| 21.07x | 4.29x | 17.6x | 1.19% | 31.25B | |
| 5.74x | 0.67x | 1.37x | 8.7% | 27.67B | |
| 14.27x | 3.1x | 14.88x | 2.46% | 25.64B | |
| 15.33x | 6.87x | 18.44x | 1.4% | 21.75B | |
| 32.18x | 15.26x | 49.41x | 1.28% | 17.3B | |
| 7.4x | 1.64x | 5.3x | 2.98% | 16.63B | |
| 9.53x | 28.06x | - | 2.31% | 16.35B | |
| 27.06x | 11.07x | 26.73x | 3.71% | 15.3B | |
| Average | 16.37x | 8.88x | 18.81x | 3.3% | 20.83B | |
| Weighted average by Cap. | 15.98x | 7.68x | 17.43x | 3.34% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
