|
Market Closed -
Hong Kong S.E.
04:08:05 2026-10-05 am EDT
|
5-day change | 1st Jan Change | ||
| 23.76 HKD | -1.16% |
|
-2.30% | +13.25% |
| 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 | 136,798 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | 13.25% | - | - |
| Enterprise Value (EV) 1 | 124,643 | 135,011 | 129,109 | 135,537 | 160,332 | 176,154 | 176,787 | 179,937 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | 9.87% | 0.36% | 1.78% |
| P/E | 16x | 14.6x | 35.1x | -122x | -77.7x | 16.2x | 15.8x | 14.7x |
| PBR | 0.39x | 0.4x | 0.32x | 0.34x | - | 0.51x | 0.51x | 0.5x |
| PEG | - | 1.3x | -0.5x | 1x | -1x | -0x | 7.91x | 1.89x |
| Capitalization / Revenue | 7.19x | 8.39x | 6.3x | 6.36x | 7.53x | 7.09x | 7.1x | 6.92x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 9.13x | 9.18x | 9.1x |
| EV / EBITDA | 12.3x | 14.7x | 15.5x | 15.9x | 17.6x | 17.3x | 18x | 17.1x |
| EV / EBIT | 12.7x | 16.4x | 16.3x | 16.7x | 18.6x | 18.7x | 19.1x | 17.6x |
| EV / FCF | 124x | -54.6x | 52.5x | -198x | 30.1x | 36x | 31x | 20.3x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 2.78% | 3.22% | 4.91% |
| Dividend per Share 2 | 0.95 | 1 | 1.05 | 1.1 | 1.15 | 1.208 | 1.261 | 1.319 |
| Rate of return | 4.86% | 5.04% | 6.65% | 6.95% | 5.48% | 5.08% | 5.31% | 5.55% |
| EPS 2 | 1.22 | 1.36 | 0.45 | -0.13 | -0.27 | 1.47 | 1.499 | 1.616 |
| Distribution rate | 77.9% | 73.5% | 233% | -846% | -426% | 82.1% | 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 | 8,281 | 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 | 23.76 | 23.76 | 23.76 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.36x | 9.21x | 17.47x | 5.02% | 17.64B | |
| 60.56x | - | - | - | 64.64B | |
| 13.75x | 4.48x | 12.05x | 3.68% | 39.14B | |
| 5.61x | 0.73x | 1.51x | 8.77% | 27.43B | |
| 8.05x | 1.45x | 8.04x | 4.4% | 26.73B | |
| 17.28x | 3.88x | 15.6x | 1.42% | 26.68B | |
| 13.18x | 3.02x | 14.44x | 2.65% | 24.33B | |
| 9.11x | 3.35x | 7.66x | -.--% | 21.47B | |
| 10.19x | 2x | 8.23x | 4.12% | 20.47B | |
| 7.95x | 0.88x | 3.21x | 2.81% | 20.33B | |
| Average | 16.20x | 3.22x | 9.80x | 3.65% | 28.89B | |
| Weighted average by Cap. | 22.36x | 3.14x | 9.82x | 3.72% |
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
