Valuation Swire Properties Limited

Stocks

Market Closed - Hong Kong S.E. 06:08:44 10/09/26 pm AEST			5-day change	1st Jan Change
24.64 ^HKD	-0.81%		+2.16%	+17.45%

20/08	Prudential Expands Hong Kong Headquarters at Swire Properties' Taikoo Place	MT
17/08	SKAGEN m2 rose 0.03 percent in July, Swire Properties and Prisma Properties led gains	FW

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	143,016	-	-
Change	-	1.54%	-20.36%	-0.69%	31.59%	18.4%	-	-
Enterprise Value (EV) ¹	124,643	135,011	129,109	135,537	160,332	182,372	183,006	186,155
Change	-	8.32%	-4.37%	4.98%	18.29%	13.75%	0.35%	1.72%
P/E	16x	14.6x	35.1x	-122x	-77.7x	16.9x	16.6x	15.5x
PBR	0.39x	0.4x	0.32x	0.34x	-	0.53x	0.53x	0.53x
PEG	-	1.3x	-0.5x	1x	-1x	-0x	11.12x	2.18x
Capitalization / Revenue	7.19x	8.39x	6.3x	6.36x	7.53x	7.47x	7.53x	7.38x
EV / Revenue	7.84x	9.77x	8.8x	9.39x	10x	9.52x	9.63x	9.61x
EV / EBITDA	12.3x	14.7x	15.5x	15.9x	17.6x	17.9x	18.6x	17.7x
EV / EBIT	12.7x	16.4x	16.3x	16.7x	18.6x	19.4x	19.7x	18.2x
EV / FCF	124x	-54.6x	52.5x	-198x	30.1x	37.3x	32.1x	21.1x
FCF Yield	0.81%	-1.83%	1.9%	-0.5%	3.32%	2.68%	3.11%	4.75%
Dividend per Share ²	0.95	1	1.05	1.1	1.15	1.207	1.261	1.319
Rate of return	4.86%	5.04%	6.65%	6.95%	5.48%	4.86%	5.07%	5.31%
EPS ²	1.22	1.36	0.45	-0.13	-0.27	1.473	1.495	1.601
Distribution rate	77.9%	73.5%	233%	-846%	-426%	81.9%	84.3%	82.4%
Net sales ¹	15,891	13,826	14,670	14,428	16,041	19,150	18,997	19,376
EBITDA ¹	10,141	9,156	8,349	8,533	9,106	10,174	9,817	10,530
EBIT ¹	9,786	8,223	7,912	8,097	8,598	9,400	9,269	10,232
Net income ¹	7,121	7,980	2,637	-766	-1,533	8,282	8,256	9,410
Net Debt ¹	10,334	18,947	36,679	43,746	39,540	39,356	39,990	43,139
Reference price ²	19.54	19.84	15.80	15.82	20.98	24.84	24.84	24.84
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SWIRE PROPERTIES LIMITED	16.86x	9.52x	17.92x	4.86%	18.24B
SUN HUNG KAI PROPERTIES LIMITED	15.35x	4.89x	13.14x	3.3%	43.71B
MITSUBISHI ESTATE CO., LTD.	18.19x	3.99x	16.05x	1.35%	28.84B
CHINA RESOURCES LAND LIMITED	8.21x	1.5x	7.93x	4.36%	27.33B
EMAAR PROPERTIES	5.51x	0.67x	1.4x	9.07%	26.52B
MITSUI FUDOSAN CO., LTD.	14.34x	3.09x	14.81x	2.51%	26.38B
CK ASSET HOLDINGS LIMITED	10.67x	2.16x	9.19x	3.93%	21.47B
ALPHA DHABI HOLDING	7.9x	0.88x	3.19x	2.83%	20.22B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.51x	6.49x	17.07x	1.61%	19.89B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.88x	1.47x	12.29x	3.88%	18.09B
Average	12.04x	3.47x	11.30x	3.77%	25.07B
Weighted average by Cap.	12.32x	3.44x	11.30x	3.76%