|
Market Closed -
Hong Kong S.E.
04:08:32 2026-09-18 am EDT
|
5-day change | 1st Jan Change | ||
| 24.32 HKD | +1.67% |
|
-0.33% | +15.92% |
| Aug. 19 | Prudential Expands Hong Kong Headquarters at Swire Properties' Taikoo Place | MT |
| Aug. 17 | SKAGEN m2 rose 0.03 percent in July, Swire Properties and Prisma Properties led gains | FW |
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 | 114,309 | 116,064 | 92,430 | 91,791 | 120,792 | 140,022 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | 15.92% | - | - |
| Enterprise Value (EV) 1 | 124,643 | 135,011 | 129,109 | 135,537 | 160,332 | 179,378 | 180,012 | 183,161 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | 11.88% | 0.35% | 1.75% |
| P/E | 16x | 14.6x | 35.1x | -122x | -77.7x | 16.7x | 16.2x | 15.1x |
| PBR | 0.39x | 0.4x | 0.32x | 0.34x | - | 0.52x | 0.52x | 0.52x |
| PEG | - | 1.3x | -0.5x | 1x | -1x | -0x | 6x | 1.94x |
| Capitalization / Revenue | 7.19x | 8.39x | 6.3x | 6.36x | 7.53x | 7.26x | 7.27x | 7.08x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 9.29x | 9.35x | 9.26x |
| EV / EBITDA | 12.3x | 14.7x | 15.5x | 15.9x | 17.6x | 17.6x | 18.3x | 17.4x |
| EV / EBIT | 12.7x | 16.4x | 16.3x | 16.7x | 18.6x | 19.1x | 19.4x | 17.9x |
| EV / FCF | 124x | -54.6x | 52.5x | -198x | 30.1x | 36.7x | 31.6x | 20.7x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 2.73% | 3.16% | 4.83% |
| Dividend per Share 2 | 0.95 | 1 | 1.05 | 1.1 | 1.15 | 1.207 | 1.261 | 1.319 |
| Rate of return | 4.86% | 5.04% | 6.65% | 6.95% | 5.48% | 4.96% | 5.18% | 5.42% |
| EPS 2 | 1.22 | 1.36 | 0.45 | -0.13 | -0.27 | 1.46 | 1.499 | 1.616 |
| Distribution rate | 77.9% | 73.5% | 233% | -846% | -426% | 82.7% | 84.1% | 81.6% |
| Net sales 1 | 15,891 | 13,826 | 14,670 | 14,428 | 16,041 | 19,300 | 19,256 | 19,778 |
| EBITDA 1 | 10,141 | 9,156 | 8,349 | 8,533 | 9,106 | 10,174 | 9,817 | 10,530 |
| EBIT 1 | 9,786 | 8,223 | 7,912 | 8,097 | 8,598 | 9,400 | 9,269 | 10,232 |
| Net income 1 | 7,121 | 7,980 | 2,637 | -766 | -1,533 | 8,223 | 8,309 | 9,477 |
| Net Debt 1 | 10,334 | 18,947 | 36,679 | 43,746 | 39,540 | 39,356 | 39,990 | 43,139 |
| Reference price 2 | 19.54 | 19.84 | 15.80 | 15.82 | 20.98 | 24.32 | 24.32 | 24.32 |
| Nbr of stocks (in thousands) | 5,850,000 | 5,850,000 | 5,850,000 | 5,802,221 | 5,757,485 | 5,757,485 | - | - |
| Announcement Date | 3/10/22 | 3/9/23 | 3/14/24 | 3/13/25 | 3/12/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.39x | 9.18x | 17.4x | 5.04% | 17.55B | |
| 14.04x | 4.55x | 12.24x | 3.61% | 39.96B | |
| 18.17x | 3.99x | 16.04x | 1.35% | 28.4B | |
| 5.84x | 0.8x | 1.69x | 8.47% | 28.4B | |
| 13.91x | 3.09x | 14.8x | 2.51% | 26B | |
| 7.75x | 1.41x | 7.76x | 4.56% | 25.9B | |
| 8.18x | 0.91x | 3.3x | 2.73% | 20.93B | |
| 10.25x | 2.01x | 8.28x | 4.1% | 20.6B | |
| 13.28x | 6.44x | 16.95x | 1.64% | 19.28B | |
| 37.17x | 13.66x | 34.38x | 3.19% | 17.94B | |
| Average | 14.50x | 4.60x | 13.28x | 3.72% | 24.5B | |
| Weighted average by Cap. | 13.87x | 4.19x | 12.52x | 3.78% |
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
