Loading...
XHKG
1972
Market cap14bUSD
Jul 21, Last price  
20.25HKD
1D
0.25%
1Q
25.00%
Jan 2017
-5.37%
IPO
18.14%
Name

Swire Properties Limited

Chart & Performance

D1W1MN
P/E
—
P/S
7.43
EPS
—
Div Yield, %
5.23%
Shrs. gr., 5y
-0.02%
Rev. gr., 5y
1.92%
Revenues
15.70b
+1.30%
8,871,000,0009,581,000,00014,052,000,00013,204,000,00016,035,000,00016,860,000,00017,229,000,00019,149,000,00015,634,000,00014,277,000,00013,355,000,00016,371,000,00013,882,000,00015,499,000,00015,700,000,000
Net income
-766m
L
26,045,000,00025,126,000,00018,763,000,00012,525,000,0009,516,000,00014,072,000,00015,050,000,00033,957,000,00028,666,000,00013,423,000,0004,096,000,0007,112,000,0007,980,000,0002,637,000,000-766,000,000
CFO
3.76b
-30.91%
2,912,000,0005,700,000,0005,845,000,0006,381,000,0009,273,000,0008,170,000,0008,625,000,00011,756,000,0009,391,000,0004,375,000,0005,469,000,0005,045,000,0004,756,000,0005,445,000,0003,762,000,000
Dividend
Sep 04, 20240.34 HKD/sh
Earnings
Aug 06, 2025

Profile

Swire Properties Limited, together with its subsidiaries, develops, owns, and operates mixed-use, primarily commercial properties in Hong Kong, Mainland China, the United States, and internationally. It operates through three divisions: Property Investment, Property Trading, and Hotels. The company is involved in the development, leasing, and management of commercial, retail, and residential properties; development, construction, and sale of residential apartments; and operation of hotels. It also provides financial and real estate agency services. The company was incorporated in 1972 and is based in Hong Kong, Hong Kong. Swire Properties Limited is a subsidiary of Swire Pacific Limited.
URL
https://www.swireproperties.com/
IPO date
Jan 18, 2012
Employees
5,600
Domiciled in
HK
Incorporated in
HK

Valuation

Title
HKD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
15,700,000
1.30%
15,499,000
11.65%
13,882,000
-15.20%
Cost of revenue
2,195,000
4,284,000
6,016,000
Unusual Expense (Income)
NOPBT
13,505,000
11,215,000
7,866,000
NOPBT Margin
86.02%
72.36%
56.66%
Operating Taxes
2,138,000
1,617,000
2,065,000
Tax Rate
15.83%
14.42%
26.25%
NOPAT
11,367,000
9,598,000
5,801,000
Net income
(766,000)
-129.05%
2,637,000
-66.95%
7,980,000
12.20%
Dividends
(6,201,000)
(5,909,000)
(5,616,000)
Dividend yield
6.71%
6.39%
4.84%
Proceeds from repurchase of equity
(723,000)
BB yield
0.78%
Debt
Debt current
6,760,000
1,035,000
Long-term debt
42,510,000
34,133,000
22,670,000
Deferred revenue
14,000
Other long-term liabilities
35,009,000
32,733,000
(11,262,000)
Net debt
44,149,000
29,036,000
(6,415,000)
Cash flow
Cash from operating activities
3,762,000
5,445,000
4,756,000
CAPEX
(281,000)
(191,000)
Cash from investing activities
(6,277,000)
(13,845,000)
(6,996,000)
Cash from financing activities
2,757,000
9,065,000
(7,550,000)
FCF
4,455,000
10,154,000
(3,359,000)
Balance
Cash
5,121,000
5,097,000
4,502,000
Long term investments
25,618,000
Excess cash
4,336,000
4,322,050
29,425,900
Stockholders' equity
9,347,000
288,149,000
572,266,000
Invested Capital
357,850,000
350,165,950
297,225,100
ROIC
3.21%
2.97%
2.00%
ROCE
3.73%
3.16%
2.33%
EV
Common stock shares outstanding
5,845,544
5,850,000
5,850,000
Price
15.82
0.13%
15.80
-20.36%
19.84
1.54%
Market cap
92,476,510
0.05%
92,430,000
-20.36%
116,064,000
1.54%
EV
139,726,510
124,533,000
112,696,000
EBITDA
14,020,000
11,730,000
8,294,000
EV/EBITDA
9.97
10.62
13.59
Interest
1,037,000
1,505,000
861,000
Interest/NOPBT
7.68%
13.42%
10.95%