Valuation Swire Properties Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 06:08:13 11/08/26 pm AEST			5-day change	1st Jan Change
23.92 ^HKD	-0.50%		-0.50%	+14.01%

08/08	Swire Properties Limited, H1 2026 Earnings Call, Aug 06, 2026
07/08	Swire Properties Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI

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	138,410	-	-
Change	-	1.54%	-20.36%	-0.69%	31.59%	14.59%	-	-
Enterprise Value (EV) ¹	124,643	135,011	129,109	135,537	160,332	177,794	178,459	181,678
Change	-	8.32%	-4.37%	4.98%	18.29%	10.89%	0.37%	1.8%
P/E	16x	14.6x	35.1x	-122x	-77.7x	16.5x	16.2x	15x
PBR	0.39x	0.4x	0.32x	0.34x	-	0.51x	0.51x	0.51x
PEG	-	1.3x	-0.5x	1x	-1x	-0x	8.7x	1.86x
Capitalization / Revenue	7.19x	8.39x	6.3x	6.36x	7.53x	7.15x	7.28x	7.15x
EV / Revenue	7.84x	9.77x	8.8x	9.39x	10x	9.18x	9.39x	9.39x
EV / EBITDA	12.3x	14.7x	15.5x	15.9x	17.6x	17.6x	18.4x	17.3x
EV / EBIT	12.7x	16.4x	16.3x	16.7x	18.6x	19x	19.4x	17.8x
EV / FCF	124x	-54.6x	52.5x	-198x	30.1x	36.3x	31.3x	20.5x
FCF Yield	0.81%	-1.83%	1.9%	-0.5%	3.32%	2.75%	3.19%	4.87%
Dividend per Share ²	0.95	1	1.05	1.1	1.15	1.206	1.261	1.319
Rate of return	4.86%	5.04%	6.65%	6.95%	5.48%	5.02%	5.24%	5.49%
EPS ²	1.22	1.36	0.45	-0.13	-0.27	1.455	1.482	1.601
Distribution rate	77.9%	73.5%	233%	-846%	-426%	82.9%	85.1%	82.4%
Net sales ¹	15,891	13,826	14,670	14,428	16,041	19,366	19,003	19,346
EBITDA ¹	10,141	9,156	8,349	8,533	9,106	10,121	9,720	10,485
EBIT ¹	9,786	8,223	7,912	8,097	8,598	9,350	9,200	10,201
Net income ¹	7,121	7,980	2,637	-766	-1,533	8,176	8,178	9,410
Net Debt ¹	10,334	18,947	36,679	43,746	39,540	39,384	40,049	43,268
Reference price ²	19.54	19.84	15.80	15.82	20.98	24.04	24.04	24.04
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SWIRE PROPERTIES LIMITED	16.53x	9.18x	17.57x	5.02%	17.64B
SUN HUNG KAI PROPERTIES LIMITED	15.16x	4.81x	12.94x	3.34%	43.1B
CHINA RESOURCES LAND LIMITED	8.65x	1.5x	7.83x	4.11%	29.9B
MITSUBISHI ESTATE CO., LTD.	18.41x	4.03x	16.47x	1.34%	28.14B
EMAAR PROPERTIES	6.36x	0.35x	0.73x	8.93%	26.95B
MITSUI FUDOSAN CO., LTD.	13.66x	3.05x	14.7x	2.59%	24.8B
ALPHA DHABI HOLDING	8.29x	0.92x	3.34x	2.7%	21.2B
CK ASSET HOLDINGS LIMITED	8.92x	2.3x	7.07x	3.91%	21.01B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.7x	6.59x	17.66x	1.55%	19.85B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.1x	1.64x	14.18x	3.74%	18.4B
Average	11.98x	3.44x	11.25x	3.72%	25.1B
Weighted average by Cap.	12.16x	3.35x	11.08x	3.73%