|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.38 HKD | +1.65% |
|
-2.18% | +11.44% |
| 07/08 | Swire Properties Limited Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 06/08 | Hong Kong Stocks Fall as Tech Shares Retreat; Swire Properties Slips Despite Profit | MT |
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 | 132,422 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | 9.63% | - | - |
| Enterprise Value (EV) 1 | 124,643 | 135,011 | 129,109 | 135,537 | 160,332 | 171,910 | 172,623 | 171,875 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | 7.22% | 0.41% | -0.43% |
| P/E | 16x | 14.6x | 35.1x | -122x | -77.7x | 16.1x | 15.5x | 14.4x |
| PBR | 0.39x | 0.4x | 0.32x | 0.34x | - | 0.49x | 0.49x | 0.49x |
| PEG | - | 1.3x | -0.5x | 1x | -1x | -0x | 3.91x | 1.91x |
| Capitalization / Revenue | 7.19x | 8.39x | 6.3x | 6.36x | 7.53x | 7.25x | 6.95x | 6.67x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 9.41x | 9.06x | 8.66x |
| EV / EBITDA | 12.3x | 14.7x | 15.5x | 15.9x | 17.6x | 17.5x | 17.7x | 16.5x |
| EV / EBIT | 12.7x | 16.4x | 16.3x | 16.7x | 18.6x | 18.6x | 18.4x | 16.6x |
| EV / FCF | 124x | -54.6x | 52.5x | -198x | 30.1x | 25.7x | 21.9x | 19.4x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 3.9% | 4.56% | 5.17% |
| Dividend per Share 2 | 0.95 | 1 | 1.05 | 1.1 | 1.15 | 1.255 | 1.309 | 1.318 |
| Rate of return | 4.86% | 5.04% | 6.65% | 6.95% | 5.48% | 5.46% | 5.69% | 5.73% |
| EPS 2 | 1.22 | 1.36 | 0.45 | -0.13 | -0.27 | 1.431 | 1.488 | 1.6 |
| Distribution rate | 77.9% | 73.5% | 233% | -846% | -426% | 87.7% | 87.9% | 82.4% |
| Net sales 1 | 15,891 | 13,826 | 14,670 | 14,428 | 16,041 | 18,262 | 19,051 | 19,846 |
| EBITDA 1 | 10,141 | 9,156 | 8,349 | 8,533 | 9,106 | 9,836 | 9,773 | 10,429 |
| EBIT 1 | 9,786 | 8,223 | 7,912 | 8,097 | 8,598 | 9,243 | 9,368 | 10,347 |
| Net income 1 | 7,121 | 7,980 | 2,637 | -766 | -1,533 | 8,047 | 8,071 | 9,391 |
| Net Debt 1 | 10,334 | 18,947 | 36,679 | 43,746 | 39,540 | 39,488 | 40,201 | 39,453 |
| Reference price 2 | 19.54 | 19.84 | 15.80 | 15.82 | 20.98 | 23.00 | 23.00 | 23.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.07x | 9.53x | 17.56x | 5.24% | 16.88B | |
| 15.07x | 4.79x | 12.88x | 3.36% | 42.85B | |
| 8.64x | 1.5x | 7.82x | 4.11% | 29.87B | |
| 19.16x | 4.05x | 16.54x | 1.3% | 29.17B | |
| 5.84x | 0.68x | 1.41x | 8.62% | 27.91B | |
| 13.76x | 3.05x | 14.62x | 2.55% | 25.28B | |
| 8.35x | 0.93x | 3.37x | 2.68% | 21.36B | |
| 8.86x | 2.28x | 7.02x | 3.94% | 20.88B | |
| 14.22x | 6.72x | 18.27x | 1.5% | 20.67B | |
| 10.12x | 1.64x | 14.19x | 3.73% | 18.43B | |
| Average | 12.01x | 3.52x | 11.37x | 3.7% | 25.33B | |
| Weighted average by Cap. | 12.19x | 3.40x | 11.18x | 3.7% |
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
