|
Market Closed -
Hong Kong S.E.
09:08:35 22/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 102.80 HKD | -2.56% |
|
+0.78% | +63.96% |
| 09-16 | HSBC Downgrades Swire Pacific to Hold from Buy; Price Target is HK$107.80 | MT |
| 09-10 | Swire Pacific Completes Bond Buyback, Reduces Cathay Stake | MT |
Company Valuation: Swire Pacific Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 62,927 | 90,678 | 86,293 | 88,724 | 81,888 | 123,038 | - | - |
| Change | - | 44.1% | -4.83% | 2.82% | -7.7% | 50.25% | - | - |
| Enterprise Value (EV) 1 | 101,582 | 147,437 | 141,429 | 159,287 | 147,152 | 178,187 | 171,451 | 163,282 |
| Change | - | 45.14% | -4.07% | 12.63% | -7.62% | 21.09% | -3.78% | -4.76% |
| P/E | 19.7x | 24.4x | 3.31x | 23x | 28.9x | 10.1x | 10.2x | 9.77x |
| PBR | 0.25x | 0.39x | 0.36x | 0.38x | 0.33x | 0.5x | 0.49x | 0.47x |
| PEG | - | 1x | 0x | -0.3x | -1x | 0x | -8.69x | 2.02x |
| Capitalization / Revenue | 0.68x | 0.99x | 0.91x | 1.08x | 0.91x | 1.25x | 1.19x | 1.17x |
| EV / Revenue | 1.1x | 1.61x | 1.49x | 1.94x | 1.63x | 1.81x | 1.66x | 1.55x |
| EV / EBITDA | 6.15x | 9.58x | 3.74x | 11.2x | 9.71x | 9.84x | 9.44x | 8.6x |
| EV / EBIT | 8.16x | 12.9x | 4.62x | 15.6x | 14x | 12.7x | 12.5x | 11.2x |
| EV / FCF | 12.9x | 29.2x | 38.2x | 26.3x | 21x | 18.5x | 17.5x | 16x |
| FCF Yield | 7.73% | 3.42% | 2.62% | 3.8% | 4.76% | 5.4% | 5.72% | 6.24% |
| Dividend per Share 2 | 2.6 | 3 | 3.2 | 3.35 | 3.8 | 4.243 | 4.454 | 4.777 |
| Rate of return | 5.86% | 4.37% | 4.84% | 4.76% | 6.06% | 4.13% | 4.33% | 4.65% |
| EPS 2 | 2.25 | 2.81 | 19.96 | 3.06 | 2.17 | 10.16 | 10.04 | 10.53 |
| Distribution rate | 116% | 107% | 16% | 109% | 175% | 41.8% | 44.4% | 45.4% |
| Net sales 1 | 92,403 | 91,693 | 94,823 | 81,969 | 90,467 | 98,289 | 103,033 | 105,060 |
| EBITDA 1 | 16,524 | 15,396 | 37,846 | 14,195 | 15,148 | 18,106 | 18,158 | 18,993 |
| EBIT 1 | 12,453 | 11,431 | 30,621 | 10,214 | 10,527 | 13,992 | 13,713 | 14,553 |
| Net income 1 | 3,364 | 4,195 | 28,853 | 4,321 | 2,938 | 13,121 | 13,198 | 13,880 |
| Net Debt 1 | 38,655 | 56,759 | 55,136 | 70,563 | 65,264 | 55,149 | 48,413 | 40,244 |
| Reference price 2 | 44.35 | 68.70 | 66.10 | 70.45 | 62.70 | 102.80 | 102.80 | 102.80 |
| Nbr of stocks (in thousands) | 1,501,580 | 1,453,312 | 1,437,975 | 1,376,889 | 1,348,753 | 1,348,752 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.38x | 1.85x | 10.04x | 4.02% | 16.14B | |
| 27.65x | 8.51x | 24.35x | 2.29% | 399B | |
| 16.21x | 2.24x | 11.66x | 4.35% | 184B | |
| 40.51x | 9.01x | 29.2x | -.--% | 91.35B | |
| 21.91x | 6.31x | 14.07x | 3.22% | 58.82B | |
| 22.64x | 2.49x | 13.73x | 2.22% | 49.3B | |
| 21.14x | 2.85x | 10.95x | 2.71% | 46.91B | |
| 17.39x | 1.6x | 7.91x | 3.71% | 24.75B | |
| 19.05x | 1.67x | 10.4x | 2.4% | 22.33B | |
| 18.05x | 1.58x | 7.8x | 4.46% | 19.65B | |
| Average | 21.49x | 3.81x | 14.01x | 2.94% | 91.16B | |
| Weighted average by Cap. | 24.66x | 5.92x | 18.96x | 2.67% |
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
- 19 Stock
- Valuation Swire Pacific Limited
Select your edition
All financial news and data tailored to specific country editions
