|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 22.40 HKD | +0.99% |
|
+5.66% | +6.77% |
| 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 | 1,27,701 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | 5.72% | - | - |
| Enterprise Value (EV) 1 | 1,24,643 | 1,35,011 | 1,29,109 | 1,35,537 | 1,60,332 | 1,67,030 | 1,67,455 | 1,67,369 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | 4.18% | 0.25% | -0.05% |
| P/E | 16x | 14.6x | 35.1x | -122x | -77.7x | 15.5x | 15.1x | 14x |
| PBR | 0.39x | 0.4x | 0.32x | 0.34x | - | 0.47x | 0.47x | 0.47x |
| PEG | - | 1.3x | -0.5x | 1x | -1x | -0x | 5.03x | 1.76x |
| Capitalization / Revenue | 7.19x | 8.39x | 6.3x | 6.36x | 7.53x | 7.04x | 6.95x | 6.54x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 9.21x | 9.11x | 8.58x |
| EV / EBITDA | 12.3x | 14.7x | 15.5x | 15.9x | 17.6x | 17.6x | 17.7x | 16.7x |
| EV / EBIT | 12.7x | 16.4x | 16.3x | 16.7x | 18.6x | 18.6x | 19x | 16.6x |
| EV / FCF | 124x | -54.6x | 52.5x | -198x | 30.1x | 34.8x | 28.5x | 19.4x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 2.87% | 3.51% | 5.15% |
| 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% | 5.43% | 5.68% | 5.94% |
| EPS 2 | 1.22 | 1.36 | 0.45 | -0.13 | -0.27 | 1.43 | 1.472 | 1.589 |
| Distribution rate | 77.9% | 73.5% | 233% | -846% | -426% | 84.3% | 85.6% | 83% |
| Net sales 1 | 15,891 | 13,826 | 14,670 | 14,428 | 16,041 | 18,144 | 18,385 | 19,515 |
| EBITDA 1 | 10,141 | 9,156 | 8,349 | 8,533 | 9,106 | 9,515 | 9,453 | 10,011 |
| EBIT 1 | 9,786 | 8,223 | 7,912 | 8,097 | 8,598 | 8,961 | 8,818 | 10,064 |
| Net income 1 | 7,121 | 7,980 | 2,637 | -766 | -1,533 | 8,031 | 7,959 | 9,352 |
| Net Debt 1 | 10,334 | 18,947 | 36,679 | 43,746 | 39,540 | 39,329 | 39,754 | 39,668 |
| Reference price 2 | 19.54 | 19.84 | 15.80 | 15.82 | 20.98 | 22.18 | 22.18 | 22.18 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.52x | 9.21x | 17.56x | 5.43% | 1.63TCr | |
| 15.84x | 4.98x | 13.42x | 3.2% | 4.51TCr | |
| 8.92x | 1.52x | 7.82x | 3.97% | 3.14TCr | |
| 20.6x | 4.23x | 17.36x | 1.22% | 3.04TCr | |
| 5.56x | 0.59x | 1.22x | 9.06% | 2.66TCr | |
| 14.22x | 3.1x | 14.85x | 2.47% | 2.54TCr | |
| 15.13x | 6.83x | 18.33x | 1.41% | 2.14TCr | |
| 8.92x | 2.43x | 7.82x | 4.05% | 2.14TCr | |
| Average | 13.09x | 4.11x | 12.29x | 3.85% | 2.72TCr | |
| Weighted average by Cap. | 13.29x | 3.87x | 12.08x | 3.74% |
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
