Valuation HSBC Holdings plc

Equities

Market Closed - London S.E. Other stock markets 11:35:13 2025-11-14 am EST			5-day change	1st Jan Change
1,104.40 ^GBX	-1.39%		+3.14%	+40.63%

Nov. 15	George Osborne among candidates for HSBC chair post, Sky News reports	RE
Nov. 15	George Osborne, former chancellor, is among candidates being considered by the board of HSBC Holdings as a potential successor to Sir Mark Tucker-Sky News reporter on X	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	104,801	122,196	122,627	153,691	173,644	249,570	-	-
Change	-	16.6%	0.35%	25.33%	12.98%	43.72%	-	-
Enterprise Value (EV)	104,801	122,196	122,627	153,691	173,644	249,570	249,570	249,570
Change	-	16.6%	0.35%	25.33%	12.98%	43.72%	0%	0%
P/E ratio	27.2x	9.8x	8.4x	7.1x	7.93x	12.3x	9.99x	9.09x
PBR	0.6x	0.69x	0.73x	0.85x	0.98x	1.45x	1.37x	1.29x
PEG	-	0x	0.4x	0.1x	0.9x	-2.78x	0.4x	0.91x
Capitalization / Revenue	2.08x	2.47x	2.37x	2.33x	2.64x	3.64x	3.59x	3.49x
EV / Revenue	0x	0x	0x	0x	0x	3.64x	3.59x	3.49x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.4x	7.23x	7.03x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.15	0.25	0.32	0.61	0.87	0.7068	0.7518	0.8122
Rate of return	2.9%	4.12%	5.15%	7.54%	8.85%	4.86%	5.17%	5.59%
EPS ²	0.19	0.62	0.74	1.14	1.24	1.185	1.454	1.599
Distribution rate	78.9%	40.3%	43.2%	53.5%	70.2%	59.6%	51.7%	50.8%
Net sales ¹	50,366	49,552	51,727	66,058	65,854	68,650	69,498	71,534
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	18,907	14,932	18,397	33,988	32,811	33,745	34,533	35,502
Net income ¹	3,898	12,607	14,822	22,432	22,917	21,013	24,811	26,295
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.17	6.07	6.21	8.09	9.83	14.53	14.53	14.53
Nbr of stocks (in thousands)	20,261,513	20,114,611	19,735,210	18,986,604	17,662,246	17,171,368	-	-
Announcement Date	2/23/21	2/22/22	2/21/23	2/21/24	2/19/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HSBC HOLDINGS PLC	12.26x	-	-	4.86%	250B
JPMORGAN CHASE & CO.	14.93x	-	-	1.91%	827B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.03x	-	-	5.15%	387B
BANK OF AMERICA CORPORATION	13.74x	-	-	2.06%	384B
CHINA CONSTRUCTION BANK CORPORATION	5.93x	-	-	5%	287B
WELLS FARGO & COMPANY	13.46x	-	-	2%	267B
BANK OF CHINA LIMITED	6x	-	-	5.12%	247B
ROYAL BANK OF CANADA	15.01x	-	-	2.93%	206B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	13.54x	-	-	2.93%	180B
COMMONWEALTH BANK OF AUSTRALIA	25.14x	-	-	3.16%	172B
Average	12.60x			3.51%	320.6B
Weighted average by Cap.	12.37x			3.27%