|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.16 HKD | -0.09% |
|
+0.38% | +0.86% |
| 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 | 1,14,309 | 1,16,064 | 92,430 | 91,791 | 1,20,792 | 1,21,828 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | 0.86% | - | - |
| Enterprise Value (EV) 1 | 1,24,643 | 1,35,011 | 1,29,109 | 1,35,537 | 1,60,332 | 1,61,159 | 1,61,915 | 1,61,850 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | 0.52% | 0.47% | -0.04% |
| P/E | 16x | 14.6x | 35.1x | -122x | -77.7x | 14.9x | 14.6x | 13.3x |
| PBR | 0.39x | 0.4x | 0.32x | 0.34x | - | 0.45x | 0.45x | 0.45x |
| PEG | - | 1.3x | -0.5x | 1x | -1x | -0x | 6.14x | 1.34x |
| Capitalization / Revenue | 7.19x | 8.39x | 6.3x | 6.36x | 7.53x | 6.76x | 6.61x | 6.24x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 8.94x | 8.79x | 8.29x |
| EV / EBITDA | 12.3x | 14.7x | 15.5x | 15.9x | 17.6x | 16.9x | 16.9x | 16.1x |
| EV / EBIT | 12.7x | 16.4x | 16.3x | 16.7x | 18.6x | 18x | 18.2x | 16x |
| EV / FCF | 124x | -54.6x | 52.5x | -198x | 30.1x | 33.6x | 32.5x | 18.6x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 2.98% | 3.08% | 5.38% |
| Dividend per Share 2 | 0.95 | 1 | 1.05 | 1.1 | 1.15 | 1.204 | 1.26 | 1.318 |
| Rate of return | 4.86% | 5.04% | 6.65% | 6.95% | 5.48% | 5.69% | 5.96% | 6.23% |
| EPS 2 | 1.22 | 1.36 | 0.45 | -0.13 | -0.27 | 1.419 | 1.452 | 1.597 |
| Distribution rate | 77.9% | 73.5% | 233% | -846% | -426% | 84.9% | 86.8% | 82.6% |
| 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 | 9,518 | 9,565 | 10,075 |
| EBIT 1 | 9,786 | 8,223 | 7,912 | 8,097 | 8,598 | 8,955 | 8,900 | 10,114 |
| Net income 1 | 7,121 | 7,980 | 2,637 | -766 | -1,533 | 7,969 | 7,857 | 9,401 |
| Net Debt 1 | 10,334 | 18,947 | 36,679 | 43,746 | 39,540 | 39,330 | 40,086 | 40,022 |
| Reference price 2 | 19.54 | 19.84 | 15.80 | 15.82 | 20.98 | 21.16 | 21.16 | 21.16 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.93x | 8.95x | 16.94x | 5.69% | 1.56TCr | |
| 15.32x | 4.85x | 13.03x | 3.31% | 4.36TCr | |
| 20.93x | 4.27x | 17.53x | 1.2% | 3.11TCr | |
| 8.13x | 1.43x | 7.17x | 4.38% | 2.93TCr | |
| 5.92x | 0.69x | 1.42x | 8.43% | 2.85TCr | |
| 13.98x | 3.07x | 14.73x | 2.51% | 2.52TCr | |
| 15.13x | 6.83x | 18.32x | 1.41% | 2.15TCr | |
| 8.77x | 2.22x | 7.12x | 4.03% | 2.03TCr | |
| Average | 12.89x | 4.04x | 12.03x | 3.87% | 2.69TCr | |
| Weighted average by Cap. | 13.08x | 3.79x | 11.80x | 3.79% |
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
