Huachuang Securities·2025-08-03 07:56Investment Rating - The report maintains a "Recommended" investment rating for Swire Properties (01972.HK) [1][6]. Core Views - The report highlights the significant advantages of Swire Properties in prime shopping districts, with retail sales in major shopping centers showing continuous improvement. For instance, retail sales in Shanghai's Xinyi Taikoo Hui, Beijing's Sanlitun Taikoo Li, and Shanghai's Qiantan Taikoo Li increased by 13.5%, 6.8%, and 4% year-on-year, respectively, in the first half of 2025 [1][6]. - The report anticipates that the company's rental income will continue to grow due to its strong operational and leasing capabilities, with projected net profit growth of 449%, 54%, and 37% for 2025, 2026, and 2027, respectively [1][6]. Financial Summary - Total revenue is projected to increase from HKD 14,428 million in 2024 to HKD 18,638 million by 2027, reflecting a compound annual growth rate (CAGR) of approximately 24.3% [1][7]. - The net profit attributable to shareholders is expected to recover from a loss of HKD 766 million in 2024 to HKD 5,671 million by 2027, indicating a significant turnaround [1][7]. - Earnings per share (EPS) is forecasted to rise from -0.13 HKD in 2024 to 0.99 HKD in 2027, demonstrating a strong recovery trajectory [1][7]. Market Performance - The report notes that Swire Properties' shopping centers in Hong Kong have maintained full occupancy, with retail sales growth improving sequentially. For example, retail sales growth for Taikoo Place and Taikoo City Centre was 1.4% and 2%, respectively, in the first half of 2025 [1][6]. - The overall office market in Hong Kong remains relatively weak due to ongoing downward pressure on rents from new supply, but the company has managed to maintain stable rental rates for its office spaces [1][6]. Valuation - The report estimates a target price of HKD 23.92 per share, with a current price of HKD 20.50, suggesting a potential upside [2][6]. - The dividend discount model (DDM) indicates a current per-share net present value of HKD 23.92, corresponding to a dividend yield of 5.6% for 2025 [1][6].