|
Delayed
Hong Kong S.E.
10:12:13 2026-09-09 pm EDT
|
5-day change | 1st Jan Change | ||
| 24.74 HKD | -0.40% |
|
+2.57% | +17.92% |
| 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 | 143,016 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | 18.4% | - | - |
| Enterprise Value (EV) 1 | 124,643 | 135,011 | 129,109 | 135,537 | 160,332 | 182,372 | 183,006 | 186,155 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | 13.75% | 0.35% | 1.72% |
| P/E | 16x | 14.6x | 35.1x | -122x | -77.7x | 16.9x | 16.6x | 15.5x |
| PBR | 0.39x | 0.4x | 0.32x | 0.34x | - | 0.53x | 0.53x | 0.53x |
| PEG | - | 1.3x | -0.5x | 1x | -1x | -0x | 11.12x | 2.18x |
| Capitalization / Revenue | 7.19x | 8.39x | 6.3x | 6.36x | 7.53x | 7.47x | 7.53x | 7.38x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 9.52x | 9.63x | 9.61x |
| EV / EBITDA | 12.3x | 14.7x | 15.5x | 15.9x | 17.6x | 17.9x | 18.6x | 17.7x |
| EV / EBIT | 12.7x | 16.4x | 16.3x | 16.7x | 18.6x | 19.4x | 19.7x | 18.2x |
| EV / FCF | 124x | -54.6x | 52.5x | -198x | 30.1x | 37.3x | 32.1x | 21.1x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 2.68% | 3.11% | 4.75% |
| 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% | 4.86% | 5.07% | 5.31% |
| EPS 2 | 1.22 | 1.36 | 0.45 | -0.13 | -0.27 | 1.473 | 1.495 | 1.601 |
| Distribution rate | 77.9% | 73.5% | 233% | -846% | -426% | 81.9% | 84.3% | 82.4% |
| Net sales 1 | 15,891 | 13,826 | 14,670 | 14,428 | 16,041 | 19,150 | 18,997 | 19,376 |
| 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 | 8,282 | 8,256 | 9,410 |
| 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 | 24.84 | 24.84 | 24.84 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.81x | 9.5x | 17.88x | 4.87% | 18.18B | |
| 15.54x | 4.93x | 13.27x | 3.26% | 44.27B | |
| 18.08x | 3.98x | 15.99x | 1.35% | 28.56B | |
| 8.39x | 1.51x | 7.99x | 4.3% | 27.68B | |
| 5.55x | 0.68x | 1.43x | 9.01% | 26.71B | |
| 14.34x | 3.09x | 14.81x | 2.51% | 26.28B | |
| 10.43x | 2.11x | 8.97x | 4.02% | 20.99B | |
| 7.9x | 0.88x | 3.19x | 2.83% | 20.22B | |
| 13.26x | 6.44x | 16.92x | 1.64% | 19.43B | |
| 9.92x | 1.47x | 12.31x | 3.86% | 18.16B | |
| Average | 12.02x | 3.46x | 11.28x | 3.77% | 25.05B | |
| Weighted average by Cap. | 12.31x | 3.43x | 11.27x | 3.76% |
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
