Swire Properties Ltd Intrinsic Valuation and Fundamental Analysis - Swire Properties Ltd - Alpha Spread
S

Swire Properties Ltd
HKEX:1972

Watchlist Manager
Swire Properties Ltd
HKEX:1972
Watchlist
Price: 14.18 HKD 1.29% Market Closed
Market Cap: 83B HKD
Have any thoughts about
Swire Properties Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Swire Properties Ltd stock under the Base Case scenario is 23.22 HKD. Compared to the current market price of 14.18 HKD, Swire Properties Ltd is Undervalued by 39%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
23.22 HKD
Undervaluation 39%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case

Valuation Backtest
Swire Properties Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Swire Properties Ltd based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about Swire Properties Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Swire Properties Ltd

Provide an overview of the primary business activities
of Swire Properties Ltd.

What unique competitive advantages
does Swire Properties Ltd hold over its rivals?

What risks and challenges
does Swire Properties Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Swire Properties Ltd.

Provide P/S
for Swire Properties Ltd.

Provide P/E
for Swire Properties Ltd.

Provide P/OCF
for Swire Properties Ltd.

Provide P/FCFE
for Swire Properties Ltd.

Provide P/B
for Swire Properties Ltd.

Provide EV/S
for Swire Properties Ltd.

Provide EV/GP
for Swire Properties Ltd.

Provide EV/EBITDA
for Swire Properties Ltd.

Provide EV/EBIT
for Swire Properties Ltd.

Provide EV/OCF
for Swire Properties Ltd.

Provide EV/FCFF
for Swire Properties Ltd.

Provide EV/IC
for Swire Properties Ltd.

Show me price targets
for Swire Properties Ltd made by professional analysts.

What are the Revenue projections
for Swire Properties Ltd?

How accurate were the past Revenue estimates
for Swire Properties Ltd?

What are the Net Income projections
for Swire Properties Ltd?

How accurate were the past Net Income estimates
for Swire Properties Ltd?

What are the EPS projections
for Swire Properties Ltd?

How accurate were the past EPS estimates
for Swire Properties Ltd?

What are the EBIT projections
for Swire Properties Ltd?

How accurate were the past EBIT estimates
for Swire Properties Ltd?

Compare the revenue forecasts
for Swire Properties Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Swire Properties Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Swire Properties Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Swire Properties Ltd compared to its peers.

Compare the P/E ratios
of Swire Properties Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Swire Properties Ltd with its peers.

Analyze the financial leverage
of Swire Properties Ltd compared to its main competitors.

Show all profitability ratios
for Swire Properties Ltd.

Provide ROE
for Swire Properties Ltd.

Provide ROA
for Swire Properties Ltd.

Provide ROIC
for Swire Properties Ltd.

Provide ROCE
for Swire Properties Ltd.

Provide Gross Margin
for Swire Properties Ltd.

Provide Operating Margin
for Swire Properties Ltd.

Provide Net Margin
for Swire Properties Ltd.

Provide FCF Margin
for Swire Properties Ltd.

Show all solvency ratios
for Swire Properties Ltd.

Provide D/E Ratio
for Swire Properties Ltd.

Provide D/A Ratio
for Swire Properties Ltd.

Provide Interest Coverage Ratio
for Swire Properties Ltd.

Provide Altman Z-Score Ratio
for Swire Properties Ltd.

Provide Quick Ratio
for Swire Properties Ltd.

Provide Current Ratio
for Swire Properties Ltd.

Provide Cash Ratio
for Swire Properties Ltd.

What is the historical Revenue growth
over the last 5 years for Swire Properties Ltd?

What is the historical Net Income growth
over the last 5 years for Swire Properties Ltd?

What is the current Free Cash Flow
of Swire Properties Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Swire Properties Ltd.

Business Breakdown

Swire Properties Ltd., a premier property developer in Hong Kong and mainland China, has carved out a significant niche in the real estate industry since its inception in 1972. As a subsidiary of the Swire Group, the company has a distinguished history marked by its commitment to delivering high-quality residential, commercial, and retail spaces. With a portfolio that includes iconic developments like Taikoo Place and Pacific Place, Swire Properties has not only shaped the urban landscape but has also demonstrated resilience and strategic foresight in navigating market fluctuations. The company's focus on sustainable development and innovative design enhances its competitive edge, appealing...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Swire Properties Ltd

Current Assets 18.9B
Cash & Short-Term Investments 5.5B
Receivables 3.6B
Other Current Assets 9.8B
Non-Current Assets 335B
Long-Term Investments 311.2B
PP&E 6.1B
Intangibles 1.5B
Other Non-Current Assets 16.1B
Current Liabilities 20.1B
Accounts Payable 11.1B
Other Current Liabilities 9B
Non-Current Liabilities 52.7B
Long-Term Debt 34.9B
Other Non-Current Liabilities 17.8B
Efficiency

Earnings Waterfall
Swire Properties Ltd

Revenue
14.7B HKD
Cost of Revenue
-4.3B HKD
Gross Profit
10.3B HKD
Operating Expenses
-2.2B HKD
Operating Income
8.1B HKD
Other Expenses
-5.9B HKD
Net Income
2.2B HKD

Free Cash Flow Analysis
Swire Properties Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Swire Properties Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
Positive Net Income
59/100
Profitability
Score

Swire Properties Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Swire Properties Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
49/100
Solvency
Score

Swire Properties Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Swire Properties Ltd

Wall Street analysts forecast Swire Properties Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Swire Properties Ltd is 18.27 HKD with a low forecast of 14.14 HKD and a high forecast of 21 HKD.

Lowest
Price Target
14.14 HKD
0% Downside
Average
Price Target
18.27 HKD
29% Upside
Highest
Price Target
21 HKD
48% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Swire Properties Ltd?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for Swire Properties Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about Swire Properties Ltd dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

Price
Swire Properties Ltd

1M 1M
+4%
6M 6M
-14%
1Y 1Y
-12%
3Y 3Y
-24%
5Y 5Y
-36%
10Y 10Y
-25%
Annual Price Range
14.18
52w Low
12.14
52w High
16.58
Price Metrics
Average Annual Return -2.32%
Standard Deviation of Annual Returns 7.27%
Max Drawdown -48%
Shares Statistics
Market Capitalization 83B HKD
Shares Outstanding 5 850 000 000
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Swire Properties Ltd

Country

Hong Kong

Industry

Real Estate

Market Cap

83B HKD

Dividend Yield

7.48%

Description

Swire Properties Ltd. is an investment holding company, which engages in the investment and development of real estate properties. The company employs 5,000 full-time employees The company went IPO on 2012-01-18. The firm operates its business through three segments. The Property Investment segment is engaged in the development, leasing and management of commercial, retail and some residential properties. The Property Trading and Development segment is engaged in the development and construction of properties. The Hotels segment is engaged in the operation of hotels. The Company’s subsidiaries include Cathay Limited, Cityplaza Holdings Limited and One Queen’s Road East Limited. Through its subsidiaries, the Company is also engaged in project management.

Contact

64/F One Island East, Taikoo Place, 18 Westlands Road, Quarry Bay
+85228443888.0
www.swireproperties.com

IPO

2012-01-18

Employees

5 000

Officers

See Also

Discover More
What is the Intrinsic Value of one Swire Properties Ltd stock?

The intrinsic value of one Swire Properties Ltd stock under the Base Case scenario is 23.22 HKD.

Is Swire Properties Ltd stock undervalued or overvalued?

Compared to the current market price of 14.18 HKD, Swire Properties Ltd is Undervalued by 39%.

Back to Top