Valuation Swire Properties Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 12:08:08 18/06/2026 +04			5-day change	1st Jan Change
21.16 ^HKD	+2.42%		-2.40%	+0.86%

05-13	Cathay Pacific Airways Chair To Retire; Successor Named	MT
03-12	Swire Properties Limited, 2025 Earnings Call, Mar 12, 2026

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	121,828	-	-
Change	-	1.54%	-20.36%	-0.69%	31.59%	0.86%	-	-
Enterprise Value (EV) ¹	124,643	135,011	129,109	135,537	160,332	161,159	161,915	161,850
Change	-	8.32%	-4.37%	4.98%	18.29%	0.52%	0.47%	-0.04%
P/E	16x	14.6x	35.1x	-122x	-77.7x	14.9x	14.6x	13.3x
PBR	0.39x	0.4x	0.32x	0.34x	-	0.45x	0.45x	0.45x
PEG	-	1.3x	-0.5x	1x	-1x	-0x	6.14x	1.34x
Capitalization / Revenue	7.19x	8.39x	6.3x	6.36x	7.53x	6.76x	6.61x	6.24x
EV / Revenue	7.84x	9.77x	8.8x	9.39x	10x	8.94x	8.79x	8.29x
EV / EBITDA	12.3x	14.7x	15.5x	15.9x	17.6x	16.9x	16.9x	16.1x
EV / EBIT	12.7x	16.4x	16.3x	16.7x	18.6x	18x	18.2x	16x
EV / FCF	124x	-54.6x	52.5x	-198x	30.1x	24.1x	22.4x	18.6x
FCF Yield	0.81%	-1.83%	1.9%	-0.5%	3.32%	4.15%	4.47%	5.38%
Dividend per Share ²	0.95	1	1.05	1.1	1.15	1.204	1.26	1.318
Rate of return	4.86%	5.04%	6.65%	6.95%	5.48%	5.69%	5.96%	6.23%
EPS ²	1.22	1.36	0.45	-0.13	-0.27	1.419	1.452	1.597
Distribution rate	77.9%	73.5%	233%	-846%	-426%	84.9%	86.8%	82.6%
Net sales ¹	15,891	13,826	14,670	14,428	16,041	18,019	18,426	19,515
EBITDA ¹	10,141	9,156	8,349	8,533	9,106	9,518	9,565	10,075
EBIT ¹	9,786	8,223	7,912	8,097	8,598	8,955	8,900	10,114
Net income ¹	7,121	7,980	2,637	-766	-1,533	7,968	7,855	9,401
Net Debt ¹	10,334	18,947	36,679	43,746	39,540	39,330	40,086	40,022
Reference price ²	19.54	19.84	15.80	15.82	20.98	21.16	21.16	21.16
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SWIRE PROPERTIES LIMITED	14.91x	8.94x	16.93x	5.69%	15.54B
SUN HUNG KAI PROPERTIES LIMITED	14.45x	4.54x	12.45x	3.46%	41.67B
EMAAR PROPERTIES	6.57x	0.91x	1.83x	7.68%	31.33B
MITSUBISHI ESTATE CO., LTD.	22.57x	4.4x	18.47x	1.13%	30.82B
CHINA RESOURCES LAND LIMITED	8.11x	1.43x	7.16x	4.4%	29.19B
MITSUI FUDOSAN CO., LTD.	15.22x	3.15x	15.57x	2.3%	25.47B
ALPHA DHABI HOLDING	16.16x	1.03x	6.81x	2.31%	22.43B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.41x	6.69x	18.98x	1.23%	20.39B
CK ASSET HOLDINGS LIMITED	9.13x	2.2x	7.56x	4.07%	19.94B
Average	13.61x	3.70x	11.75x	3.59%	26.31B
Weighted average by Cap.	13.59x	3.45x	11.42x	3.6%