|
Market Closed -
Hong Kong S.E.
16:08:52 06/11/2026 HKT
|
5-day change | 1st Jan Change | ||
| 26.36 HKD | -0.38% |
|
+3.70% | +25.64% |
| 11-02 | Swire Properties to Invest HK$15 Billion in Taikoo Place Over Five Years | MT |
| 08-20 | Prudential Expands Hong Kong Headquarters at Swire Properties' Taikoo Place | MT |
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 | 151,767 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | 25.64% | - | - |
| Enterprise Value (EV) 1 | 124,643 | 135,011 | 129,109 | 135,537 | 160,332 | 191,123 | 191,757 | 194,895 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | 19.2% | 0.33% | 1.64% |
| P/E | 16x | 14.6x | 35.1x | -122x | -77.7x | 17.9x | 17.6x | 16.3x |
| PBR | 0.39x | 0.4x | 0.32x | 0.34x | - | 0.56x | 0.56x | 0.56x |
| PEG | - | 1.3x | -0.5x | 1x | -1x | -0x | 8.96x | 2.08x |
| Capitalization / Revenue | 7.19x | 8.39x | 6.3x | 6.36x | 7.53x | 7.86x | 7.8x | 7.6x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 9.9x | 9.86x | 9.76x |
| EV / EBITDA | 12.3x | 14.7x | 15.5x | 15.9x | 17.6x | 18.8x | 19.5x | 18.5x |
| EV / EBIT | 12.7x | 16.4x | 16.3x | 16.7x | 18.6x | 20.2x | 20.8x | 19.3x |
| EV / FCF | 124x | -54.6x | 52.5x | -198x | 30.1x | 39.1x | 33.7x | 22x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 2.56% | 2.97% | 4.54% |
| 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% | 4.58% | 4.78% | 5% |
| EPS 2 | 1.22 | 1.36 | 0.45 | -0.13 | -0.27 | 1.471 | 1.5 | 1.618 |
| Distribution rate | 77.9% | 73.5% | 233% | -846% | -426% | 82.1% | 84% | 81.5% |
| Net sales 1 | 15,891 | 13,826 | 14,670 | 14,428 | 16,041 | 19,300 | 19,456 | 19,962 |
| EBITDA 1 | 10,141 | 9,156 | 8,349 | 8,533 | 9,106 | 10,176 | 9,817 | 10,537 |
| EBIT 1 | 9,786 | 8,223 | 7,912 | 8,097 | 8,598 | 9,459 | 9,223 | 10,118 |
| Net income 1 | 7,121 | 7,980 | 2,637 | -766 | -1,533 | 8,281 | 8,677 | 9,477 |
| Net Debt 1 | 10,334 | 18,947 | 36,679 | 43,746 | 39,540 | 39,355 | 39,989 | 43,128 |
| Reference price 2 | 19.54 | 19.84 | 15.80 | 15.82 | 20.98 | 26.36 | 26.36 | 26.36 |
| 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 | 10/3/22 | 9/3/23 | 14/3/24 | 13/3/25 | 12/3/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.92x | 9.9x | 18.78x | 4.58% | 19.36B | |
| 63.4x | - | - | - | 68.74B | |
| 13.73x | 4.74x | 12.15x | 3.51% | 43.5B | |
| 19.32x | 4.13x | 16.6x | 1.27% | 29.71B | |
| 5.63x | 0.92x | 1.92x | 8% | 30.08B | |
| 8.74x | 1.55x | 8.61x | 4.03% | 29.12B | |
| 14.9x | 3.2x | 15.3x | 2.35% | 27.41B | |
| 10.9x | 2.15x | 8.3x | 3.85% | 21.93B | |
| 13.12x | 6.41x | 16.85x | 1.66% | 18.74B | |
| 6.31x | 2.36x | 4.58x | -.--% | 19.94B | |
| Average | 17.39x | 3.93x | 11.46x | 3.25% | 30.85B | |
| Weighted average by Cap. | 23.72x | 3.73x | 11.27x | 3.41% |
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
