Valuation Swire Pacific Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:36 2026-07-10 EDT			5-day change	1st Jan Change
87.60 ^HKD	+5.73%		+8.01%	+39.71%

06-09	Swire Pacific Unit to Raise HK$4.70 Billion via Debt Offering	MT
06-09	Swire Pacific Plans to Raise $600 Million via Exchangeable Bonds	DJ

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	105,272	-	-
Change	-	44.1%	-4.83%	2.82%	-7.7%	28.56%	-	-
Enterprise Value (EV) ¹	101,582	147,437	141,429	159,287	147,152	168,501	156,221	148,114
Change	-	45.14%	-4.07%	12.63%	-7.62%	14.51%	-7.29%	-5.19%
P/E	19.7x	24.4x	3.31x	23x	28.9x	10.4x	9.66x	8.86x
PBR	0.25x	0.39x	0.36x	0.38x	0.33x	0.44x	0.43x	0.42x
PEG	-	1x	0x	-0.3x	-1x	0x	1.23x	0.97x
Capitalization / Revenue	0.68x	0.99x	0.91x	1.08x	0.91x	1.11x	1.05x	1.03x
EV / Revenue	1.1x	1.61x	1.49x	1.94x	1.63x	1.77x	1.56x	1.45x
EV / EBITDA	6.15x	9.58x	3.74x	11.2x	9.71x	10.2x	9.03x	8.13x
EV / EBIT	8.16x	12.9x	4.62x	15.6x	14x	14.1x	12.7x	11.3x
EV / FCF	12.9x	29.2x	38.2x	26.3x	21x	22.1x	18.2x	15.4x
FCF Yield	7.73%	3.42%	2.62%	3.8%	4.76%	4.53%	5.5%	6.51%
Dividend per Share ²	2.6	3	3.2	3.35	3.8	4.017	4.277	4.566
Rate of return	5.86%	4.37%	4.84%	4.76%	6.06%	4.59%	4.88%	5.21%
EPS ²	2.25	2.81	19.96	3.06	2.17	8.405	9.066	9.891
Distribution rate	116%	107%	16%	109%	175%	47.8%	47.2%	46.2%
Net sales ¹	92,403	91,693	94,823	81,969	90,467	95,120	99,913	102,372
EBITDA ¹	16,524	15,396	37,846	14,195	15,148	16,553	17,303	18,221
EBIT ¹	12,453	11,431	30,621	10,214	10,527	11,923	12,337	13,141
Net income ¹	3,364	4,195	28,853	4,321	2,938	11,126	11,974	13,375
Net Debt ¹	38,655	56,759	55,136	70,563	65,264	63,229	50,949	42,842
Reference price ²	44.35	68.70	66.10	70.45	62.70	87.60	87.60	87.60
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	3/10/22	3/9/23	3/14/24	3/13/25	3/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SWIRE PACIFIC LIMITED	9.86x	1.72x	9.89x	4.85%	12.82B
THE COCA-COLA COMPANY	25.11x	7.81x	22.15x	2.58%	356B
KEURIG DR PEPPER INC.	15.28x	2.66x	11.16x	3.04%	41.8B
COCA-COLA HELLENIC	19.89x	1.75x	11.02x	2.26%	23.89B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.26x	1.48x	7.28x	4.54%	19.52B
VARUN BEVERAGES LIMITED	46.78x	6.29x	27.29x	0.4%	17.06B
SUNTORY BEVERAGE & FOOD LIMITED	15.93x	0.67x	5.06x	2.63%	8.76B
CELSIUS HOLDINGS, INC.	20.67x	2.3x	9.87x	-.--%	7.8B
COCA-COLA IÇECEK ANONIM SIRKETI	9.25x	1.01x	5.59x	2.25%	4.92B
Average	19.89x	2.86x	12.14x	2.51%	54.68B
Weighted average by Cap.	23.63x	6.34x	19.28x	2.62%