Valuation HSBC Holdings plc

Equities

Market Closed - London S.E. Other stock markets 11:35:15 2024-09-13 am EDT			5-day change	1st Jan Change
658.70 ^GBX	+0.47%		+1.53%	+3.65%

02:32am	HSBC Buys Back About 5.2 Million Shares	MT
12:06am	Synlait Milk Secures NZ$450 Million Syndicated Loans to Refinance Bank Debt	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	158,812	104,801	122,196	122,627	153,691	156,231	-	-
Change	-	-34.01%	16.6%	0.35%	25.33%	1.65%	-	-
Enterprise Value (EV)	158,812	104,801	122,196	122,627	153,691	156,231	156,231	156,231
Change	-	-34.01%	16.6%	0.35%	25.33%	1.65%	0%	0%
P/E ratio	26.1x	27.2x	9.8x	8.4x	7.1x	6.89x	6.87x	6.68x
PBR	0.89x	0.6x	0.69x	0.73x	0.85x	0.94x	0.87x	0.82x
PEG	-	-0.7x	0x	0.4x	0.1x	0.7x	22.54x	2.33x
Capitalization / Revenue	2.87x	2.08x	2.47x	2.37x	2.33x	2.38x	2.41x	2.38x
EV / Revenue	0x	0x	0x	0x	0x	2.38x	2.41x	2.38x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.77x	5.04x	5.12x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.51	0.15	0.25	0.32	0.61	0.8413	0.6394	0.6586
Rate of return	6.51%	2.9%	4.12%	5.15%	7.54%	9.72%	7.39%	7.61%
EPS ²	0.3	0.19	0.62	0.74	1.14	1.257	1.26	1.297
Distribution rate	170%	78.9%	40.3%	43.2%	53.5%	67%	50.7%	50.8%
Net sales ¹	55,409	50,366	49,552	51,727	66,058	65,587	64,830	65,604
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	22,614	18,907	14,932	18,397	33,988	32,772	30,974	30,526
Net income ¹	5,969	3,898	12,607	14,822	22,432	23,112	22,160	21,829
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	7.839	5.172	6.075	6.214	8.095	8.658	8.658	8.658
Nbr of stocks (in thousands)	20,258,598	20,261,513	20,114,611	19,735,210	18,986,604	18,044,993	-	-
Announcement Date	2/18/20	2/23/21	2/22/22	2/21/23	2/21/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
HSBC HOLDINGS PLC	6.89x	-	-	+9.73%	156B
JPMORGAN CHASE & CO.	11.44x	-	-	+2.35%	581B
BANK OF AMERICA CORPORATION	11.87x	-	-	+2.59%	300B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	3.91x	-	-	+7.91%	258B
WELLS FARGO & COMPANY	10.4x	-	-	+2.85%	180B
CHINA CONSTRUCTION BANK CORPORATION	3.79x	-	-	+8.01%	178B
ROYAL BANK OF CANADA	15.15x	-	-	+3.33%	175B
BANK OF CHINA LIMITED	4.14x	-	-	+7.68%	172B
COMMONWEALTH BANK OF AUSTRALIA	24.47x	-	-	+3.33%	159B
HDFC BANK LIMITED	18.59x	-	-	+1.24%	151B
Average	11.07x	-	-	+4.90%	231.06B
Weighted average by Cap.	10.78x	-	-	+4.44%