|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.82 HKD | -0.92% |
|
+0.25% | +13.54% |
| 27/07 | Macquarie Starts Swire Properties at Outperform with HK$31 Price Target | MT |
| 13/05 | Cathay Pacific Airways Chair To Retire; Successor Named | 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 | 1,14,309 | 1,16,064 | 92,430 | 91,791 | 1,20,792 | 1,38,410 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | 14.59% | - | - |
| Enterprise Value (EV) 1 | 1,24,643 | 1,35,011 | 1,29,109 | 1,35,537 | 1,60,332 | 1,77,626 | 1,78,198 | 1,77,498 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | 10.79% | 0.32% | -0.39% |
| P/E | 16x | 14.6x | 35.1x | -122x | -77.7x | 16.5x | 16.3x | 14.9x |
| PBR | 0.39x | 0.4x | 0.32x | 0.34x | - | 0.51x | 0.51x | 0.51x |
| PEG | - | 1.3x | -0.5x | 1x | -1x | -0x | 11.89x | 1.63x |
| Capitalization / Revenue | 7.19x | 8.39x | 6.3x | 6.36x | 7.53x | 7.52x | 7.48x | 6.97x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 9.66x | 9.63x | 8.93x |
| EV / EBITDA | 12.3x | 14.7x | 15.5x | 15.9x | 17.6x | 18.3x | 18.5x | 17x |
| EV / EBIT | 12.7x | 16.4x | 16.3x | 16.7x | 18.6x | 19.5x | 19.9x | 17.2x |
| EV / FCF | 124x | -54.6x | 52.5x | -198x | 30.1x | 37x | 30.4x | 20.6x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 2.7% | 3.29% | 4.85% |
| Dividend per Share 2 | 0.95 | 1 | 1.05 | 1.1 | 1.15 | 1.204 | 1.263 | 1.317 |
| Rate of return | 4.86% | 5.04% | 6.65% | 6.95% | 5.48% | 5.01% | 5.25% | 5.48% |
| EPS 2 | 1.22 | 1.36 | 0.45 | -0.13 | -0.27 | 1.456 | 1.475 | 1.61 |
| Distribution rate | 77.9% | 73.5% | 233% | -846% | -426% | 82.7% | 85.6% | 81.8% |
| Net sales 1 | 15,891 | 13,826 | 14,670 | 14,428 | 16,041 | 18,396 | 18,512 | 19,867 |
| EBITDA 1 | 10,141 | 9,156 | 8,349 | 8,533 | 9,106 | 9,710 | 9,617 | 10,424 |
| EBIT 1 | 9,786 | 8,223 | 7,912 | 8,097 | 8,598 | 9,108 | 8,959 | 10,330 |
| Net income 1 | 7,121 | 7,980 | 2,637 | -766 | -1,533 | 8,199 | 8,035 | 9,432 |
| Net Debt 1 | 10,334 | 18,947 | 36,679 | 43,746 | 39,540 | 39,216 | 39,788 | 39,088 |
| Reference price 2 | 19.54 | 19.84 | 15.80 | 15.82 | 20.98 | 24.04 | 24.04 | 24.04 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.39x | 9.6x | 18.19x | 5.05% | 1.75TCr | |
| 15.87x | 4.99x | 13.43x | 3.19% | 4.52TCr | |
| 18.46x | 3.97x | 16.19x | 1.35% | 2.84TCr | |
| 5.58x | 0.6x | 1.23x | 9.03% | 2.67TCr | |
| 13.77x | 3.05x | 14.62x | 2.55% | 2.56TCr | |
| 8.5x | 0.94x | 3.43x | 2.63% | 2.17TCr | |
| 9.03x | 2.33x | 7.17x | 3.86% | 2.13TCr | |
| 14.05x | 6.62x | 17.72x | 1.52% | 2.06TCr | |
| 10.26x | 1.65x | 14.29x | 3.68% | 1.87TCr | |
| 18.28x | 6.81x | 21.47x | 4.49% | 1.74TCr | |
| Average | 13.02x | 4.06x | 12.77x | 3.73% | 2.43TCr | |
| Weighted average by Cap. | 13.19x | 3.93x | 12.44x | 3.68% |
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
