Valuation Swire Properties Limited OTC Markets
Stocks
SWROY
US8707974049
Real Estate Development & Operations
|
Delayed
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 08-20 | Prudential Expands Hong Kong Headquarters at Swire Properties' Taikoo Place | MT |
| 08-17 | 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 | 139,907 | - | - |
| Change | - | 1.54% | -20.36% | -0.69% | 31.59% | 15.82% | - | - |
| Enterprise Value (EV) 1 | 124,643 | 135,011 | 129,109 | 135,537 | 160,332 | 179,263 | 179,897 | 183,046 |
| Change | - | 8.32% | -4.37% | 4.98% | 18.29% | 11.81% | 0.35% | 1.75% |
| P/E | 16x | 14.6x | 35.1x | -122x | -77.7x | 16.5x | 16.2x | 15x |
| PBR | 0.39x | 0.4x | 0.32x | 0.34x | - | 0.52x | 0.52x | 0.52x |
| PEG | - | 1.3x | -0.5x | 1x | -1x | -0x | 8.11x | 1.93x |
| Capitalization / Revenue | 7.19x | 8.39x | 6.3x | 6.36x | 7.53x | 7.25x | 7.27x | 7.07x |
| EV / Revenue | 7.84x | 9.77x | 8.8x | 9.39x | 10x | 9.29x | 9.34x | 9.25x |
| 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 | 36.6x | 31.6x | 20.7x |
| FCF Yield | 0.81% | -1.83% | 1.9% | -0.5% | 3.32% | 2.73% | 3.17% | 4.83% |
| 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% | 4.97% | 5.19% | 5.43% |
| 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 | 24.30 | 24.30 | 24.30 |
| 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 | 10/03/22 | 09/03/23 | 14/03/24 | 13/03/25 | 12/03/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 59.21x | - | - | - | 63.32B | |
| 12.56x | 4.4x | 11.29x | 3.83% | 39.77B | |
| 8.21x | 1.47x | 8.17x | 4.31% | 27.35B | |
| 5.56x | 0.72x | 1.48x | 8.85% | 27.19B | |
| 17.12x | 3.86x | 15.52x | 1.43% | 26.26B | |
| 13.33x | 3.03x | 14.51x | 2.62% | 24.46B | |
| 8.57x | 3.04x | 7.09x | -.--% | 20.24B | |
| 9.93x | 1.94x | 7.99x | 4.23% | 19.95B | |
| 7.66x | 0.85x | 3.09x | 2.92% | 19.59B | |
| Average | 15.79x | 2.41x | 8.64x | 3.52% | 29.79B | |
| Weighted average by Cap. | 22.08x | 2.57x | 8.98x | 3.68% |
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
- SWROY Stock
- Valuation Swire Properties Limited
Select your edition
All financial news and data tailored to specific country editions
