Valuation MTR Corporation Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:08 2026-06-18 am EDT			5-day change	1st Jan Change
31.52 ^HKD	+0.32%		+1.22%	+5.77%

Jun. 10	MTR Issues EUR3 Billion of Green Bonds	MT
May. 27	MTR Corporation Limited Announces Board and Committee Changes, Effective 27 May 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	259,196	256,455	188,381	168,693	185,500	196,206	-	-
Change	-	-1.06%	-26.54%	-10.45%	9.96%	5.77%	-	-
Enterprise Value (EV) ¹	282,124	288,307	225,638	218,491	230,306	262,193	279,017	301,823
Change	-	2.19%	-21.74%	-3.17%	5.41%	13.85%	6.42%	8.17%
P/E	27.2x	26x	24.2x	10.7x	12.6x	11.6x	16.8x	20.5x
PBR	1.44x	1.43x	1.05x	0.91x	-	0.98x	0.97x	0.96x
PEG	-	8.01x	-1.1x	0x	-1.78x	0.8x	-0.5x	-1.2x
Capitalization / Revenue	5.49x	5.36x	3.31x	2.81x	3.34x	3.52x	3.39x	3.36x
EV / Revenue	5.98x	6.03x	3.96x	3.64x	4.15x	4.71x	4.83x	5.17x
EV / EBITDA	34.6x	36.4x	14.7x	12.2x	13x	14.7x	15.4x	16.2x
EV / EBIT	20.8x	23.2x	21.1x	10.6x	11.6x	11.4x	17.3x	22.7x
EV / FCF	-537x	-23x	-164x	-236x	-29.8x	-45.4x	-27.7x	-16.2x
FCF Yield	-0.19%	-4.35%	-0.61%	-0.42%	-3.35%	-2.2%	-3.6%	-6.17%
Dividend per Share ²	1.27	1.31	1.31	1.31	1.31	1.31	1.31	1.31
Rate of return	3.03%	3.17%	4.32%	4.83%	4.4%	4.17%	4.17%	4.17%
EPS ²	1.54	1.59	1.25	2.54	2.36	2.711	1.865	1.535
Distribution rate	82.5%	82.4%	105%	51.6%	55.5%	48.3%	70.3%	85.3%
Net sales ¹	47,202	47,812	56,982	60,011	55,465	55,682	57,799	58,394
EBITDA ¹	8,148	7,911	15,310	17,904	17,710	17,859	18,161	18,666
EBIT ¹	13,555	12,446	10,675	20,557	19,923	22,975	16,161	13,306
Net income ¹	9,552	9,827	7,784	15,772	14,677	17,154	12,261	12,680
Net Debt ¹	22,928	31,852	37,257	49,798	44,806	65,986	82,811	105,616
Reference price ²	41.85	41.35	30.30	27.10	29.80	31.42	31.42	31.42
Nbr of stocks (in thousands)	6,193,463	6,202,061	6,217,197	6,224,823	6,224,823	6,224,823	-	-
Announcement Date	3/10/22	3/9/23	3/7/24	3/6/25	3/12/26	-	-	-

¹HKD in Million²HKD

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.($)
MTR CORPORATION LIMITED	11.59x	4.7x	14.65x	4.17%	24.96B
TOKYO METRO CO., LTD.	13.24x	4.08x	10.61x	3.15%	4.82B
COMFORTDELGRO CORPORATION LIMITED	13.97x	0.67x	4.68x	5.96%	2.21B
FIRSTGROUP PLC	9.18x	0.37x	2.36x	3.97%	1.27B
BTS GROUP HOLDINGS	-21.57x	7.9x	22.2x	0.85%	1.06B
FNM S.P.A.	4.01x	1.56x	4.62x	4.7%	239M
Average	5.07x	3.21x	9.85x	3.8%	5.76B
Weighted average by Cap.	10.81x	4.27x	13.16x	4.04%