Valuation Swire Pacific Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:13 2026-08-07 EDT			5-day change	1st Jan Change
98.95 ^HKD	+2.38%		-0.15%	+57.81%

03:35am	Swire Pacific Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-06	Swire Pacific Limited, H1 2026 Earnings Call, Aug 06, 2026

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	120,609	-	-
Change	-	44.1%	-4.83%	2.82%	-7.7%	47.28%	-	-
Enterprise Value (EV) ¹	101,582	147,437	141,429	159,287	147,152	178,441	171,210	162,630
Change	-	45.14%	-4.07%	12.63%	-7.62%	21.26%	-4.05%	-5.01%
P/E	19.7x	24.4x	3.31x	23x	28.9x	10.6x	9.92x	9.39x
PBR	0.25x	0.39x	0.36x	0.38x	0.33x	0.5x	0.48x	0.47x
PEG	-	1x	0x	-0.3x	-1x	0x	1.47x	1.67x
Capitalization / Revenue	0.68x	0.99x	0.91x	1.08x	0.91x	1.24x	1.18x	1.15x
EV / Revenue	1.1x	1.61x	1.49x	1.94x	1.63x	1.84x	1.67x	1.55x
EV / EBITDA	6.15x	9.58x	3.74x	11.2x	9.71x	10.2x	9.56x	8.56x
EV / EBIT	8.16x	12.9x	4.62x	15.6x	14x	14x	13.3x	11.7x
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%	5.39%	5.73%	6.26%
Dividend per Share ²	2.6	3	3.2	3.35	3.8	4.177	4.394	4.64
Rate of return	5.86%	4.37%	4.84%	4.76%	6.06%	4.22%	4.44%	4.69%
EPS ²	2.25	2.81	19.96	3.06	2.17	9.343	9.975	10.54
Distribution rate	116%	107%	16%	109%	175%	44.7%	44.1%	44%
Net sales ¹	92,403	91,693	94,823	81,969	90,467	97,061	102,494	104,991
EBITDA ¹	16,524	15,396	37,846	14,195	15,148	17,450	17,917	19,007
EBIT ¹	12,453	11,431	30,621	10,214	10,527	12,789	12,915	13,881
Net income ¹	3,364	4,195	28,853	4,321	2,938	11,836	12,987	13,896
Net Debt ¹	38,655	56,759	55,136	70,563	65,264	57,832	50,601	42,021
Reference price ²	44.35	68.70	66.10	70.45	62.70	98.95	98.95	98.95
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SWIRE PACIFIC LIMITED	10.34x	1.8x	10.04x	4.32%	14.96B
THE COCA-COLA COMPANY	25.91x	8.03x	22.98x	2.45%	374B
KEURIG DR PEPPER INC.	15.22x	2.64x	11.4x	3.13%	41.32B
COCA-COLA HELLENIC	19.81x	1.75x	10.95x	2.27%	24.1B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.31x	1.44x	7.07x	4.66%	19.18B
VARUN BEVERAGES LIMITED	43.75x	5.81x	25.28x	0.43%	15.77B
SUNTORY BEVERAGE & FOOD LIMITED	15.82x	0.66x	4.91x	2.63%	8.91B
PRIMO BRANDS CORPORATION	23.06x	1.94x	8.96x	2.01%	8.66B
CELSIUS HOLDINGS, INC.	16.44x	1.74x	7.51x	-.--%	6.02B
Average	20.74x	2.87x	12.12x	2.43%	56.96B
Weighted average by Cap.	24.16x	6.50x	19.85x	2.54%