Valuation Swire Pacific Limited

Stocks

Market Closed - Hong Kong S.E. 09:08:32 18/09/2026 BST			5-day change	1st Jan Change
100.00 ^HKD	+0.30%		-6.28%	+59.49%

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

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	119,831	-	-
Change	-	44.1%	-4.83%	2.82%	-7.7%	46.33%	-	-
Enterprise Value (EV) ¹	101,582	147,437	141,429	159,287	147,152	174,980	168,244	160,075
Change	-	45.14%	-4.07%	12.63%	-7.62%	18.91%	-3.85%	-4.86%
P/E	19.7x	24.4x	3.31x	23x	28.9x	9.84x	9.96x	9.5x
PBR	0.25x	0.39x	0.36x	0.38x	0.33x	0.49x	0.47x	0.46x
PEG	-	1x	0x	-0.3x	-1x	0x	-8.48x	1.96x
Capitalization / Revenue	0.68x	0.99x	0.91x	1.08x	0.91x	1.22x	1.16x	1.14x
EV / Revenue	1.1x	1.61x	1.49x	1.94x	1.63x	1.78x	1.63x	1.52x
EV / EBITDA	6.15x	9.58x	3.74x	11.2x	9.71x	9.66x	9.27x	8.43x
EV / EBIT	8.16x	12.9x	4.62x	15.6x	14x	12.5x	12.3x	11x
EV / FCF	12.9x	29.2x	38.2x	26.3x	21x	18.2x	17.2x	15.7x
FCF Yield	7.73%	3.42%	2.62%	3.8%	4.76%	5.5%	5.83%	6.36%
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%	4.24%	4.45%	4.78%
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	100.00	100.00	100.00
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

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 PACIFIC LIMITED	9.81x	1.77x	9.63x	4.26%	15.2B
THE COCA-COLA COMPANY	26.27x	8.13x	23.28x	2.42%	379B
KEURIG DR PEPPER INC.	19.26x	2.72x	10.58x	2.98%	42.77B
COCA-COLA HELLENIC	18.57x	1.64x	10.24x	2.43%	22.43B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.94x	1.48x	7.29x	4.83%	19.77B
VARUN BEVERAGES LIMITED	41.04x	5.45x	23.63x	0.44%	14.67B
SUNTORY BEVERAGE & FOOD LIMITED	16.02x	0.67x	5.1x	2.6%	9.15B
PRIMO BRANDS CORPORATION	24.92x	1.79x	8.25x	2.27%	7.65B
CELSIUS HOLDINGS, INC.	24.31x	2.25x	10.14x	-.--%	7.17B
Average	21.91x	2.88x	12.02x	2.47%	57.52B
Weighted average by Cap.	24.71x	6.58x	19.94x	2.52%