|
Market Closed -
Hong Kong S.E.
01:38:21 03/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 24.12 HKD | +0.50% |
|
-2.90% | +14.97% |
| 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 |
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 | 1,14,309 | 1,16,064 | 92,430 | 91,791 | 1,20,792 | 1,38,871 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | 14.97% | - | - |
| Enterprise Value (EV) 1 | 1,24,643 | 1,35,011 | 1,29,109 | 1,35,537 | 1,60,332 | 1,78,227 | 1,78,860 | 1,82,010 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | 11.16% | 0.36% | 1.76% |
| 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 | 7.25x | 7.31x | 7.17x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 9.31x | 9.42x | 9.39x |
| EV / EBITDA | 12.3x | 14.7x | 15.5x | 15.9x | 17.6x | 17.5x | 18.3x | 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 | 36.4x | 31.4x | 20.6x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 2.75% | 3.19% | 4.86% |
| 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% | 5.25% | 5.5% |
| 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 | 19,150 | 18,997 | 19,376 |
| EBITDA 1 | 10,141 | 9,156 | 8,349 | 8,533 | 9,106 | 10,169 | 9,751 | 10,530 |
| EBIT 1 | 9,786 | 8,223 | 7,912 | 8,097 | 8,598 | 9,377 | 9,218 | 10,232 |
| 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 | 39,356 | 39,990 | 43,139 |
| Reference price 2 | 19.54 | 19.84 | 15.80 | 15.82 | 20.98 | 24.00 | 24.00 | 24.00 |
| Nbr of stocks (in thousands) | 58,50,000 | 58,50,000 | 58,50,000 | 58,02,221 | 57,57,485 | 57,57,485 | - | - |
| Announcement Date | 10/03/22 | 09/03/23 | 14/03/24 | 13/03/25 | 12/03/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.5x | 9.27x | 17.46x | 5.02% | 1.76TCr | |
| 14.9x | 4.77x | 12.83x | 3.4% | 4.24TCr | |
| 19.17x | 4.05x | 16.27x | 1.31% | 2.86TCr | |
| 8.15x | 1.5x | 7.87x | 4.44% | 2.68TCr | |
| 14.43x | 3.1x | 14.85x | 2.5% | 2.57TCr | |
| 5.32x | 0.6x | 1.27x | 9.4% | 2.56TCr | |
| 7.77x | 0.86x | 3.13x | 2.88% | 1.99TCr | |
| 10.78x | 2.05x | 9.56x | 4.12% | 2.04TCr | |
| 13.22x | 6.48x | 17.08x | 1.62% | 1.92TCr | |
| 33.38x | 15.53x | 53.7x | 1.22% | 1.76TCr | |
| Average | 14.36x | 4.82x | 15.40x | 3.59% | 2.44TCr | |
| Weighted average by Cap. | 14.00x | 4.41x | 14.25x | 3.64% |
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
