Valuation Swire Pacific Limited Hong Kong S.E.

Stocks

Market Closed - Hong Kong S.E. 04:08:08 2026-08-21 EDT			5-day change	1st Jan Change
15.56 ^HKD	+2.03%		+2.77%	+34.14%

08-07	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	126,275	-	-
Change	-	44.1%	-4.83%	2.82%	-7.7%	54.2%	-	-
Enterprise Value (EV) ¹	101,582	147,437	141,429	159,287	147,152	182,222	175,446	167,239
Change	-	45.14%	-4.07%	12.63%	-7.62%	23.83%	-3.72%	-4.68%
P/E	19.7x	24.4x	3.31x	23x	28.9x	10.6x	10.7x	9.99x
PBR	0.25x	0.39x	0.36x	0.38x	0.33x	0.52x	0.5x	0.48x
PEG	-	1x	0x	-0.3x	-1x	0x	-9.3x	1.35x
Capitalization / Revenue	0.68x	0.99x	0.91x	1.08x	0.91x	1.28x	1.23x	1.2x
EV / Revenue	1.1x	1.61x	1.49x	1.94x	1.63x	1.85x	1.7x	1.59x
EV / EBITDA	6.15x	9.58x	3.74x	11.2x	9.71x	10.1x	9.74x	8.79x
EV / EBIT	8.16x	12.9x	4.62x	15.6x	14x	13x	12.9x	11.5x
EV / FCF	12.9x	29.2x	38.2x	26.3x	21x	18.9x	17.9x	16.4x
FCF Yield	7.73%	3.42%	2.62%	3.8%	4.76%	5.28%	5.59%	6.09%
Dividend per Share ²	2.6	3	3.2	3.35	3.8	4.258	4.457	4.813
Rate of return	5.86%	4.37%	4.84%	4.76%	6.06%	4.05%	4.24%	4.58%
EPS ²	2.25	2.81	19.96	3.06	2.17	9.916	9.802	10.53
Distribution rate	116%	107%	16%	109%	175%	42.9%	45.5%	45.7%
Net sales ¹	92,403	91,693	94,823	81,969	90,467	98,291	103,032	105,060
EBITDA ¹	16,524	15,396	37,846	14,195	15,148	18,016	18,012	19,031
EBIT ¹	12,453	11,431	30,621	10,214	10,527	13,988	13,566	14,553
Net income ¹	3,364	4,195	28,853	4,321	2,938	12,848	12,635	13,880
Net Debt ¹	38,655	56,759	55,136	70,563	65,264	55,947	49,171	40,964
Reference price ²	44.35	68.70	66.10	70.45	62.70	105.20	105.20	105.20
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.($)
THE COCA-COLA COMPANY	27.18x	8.39x	24.03x	2.33%	392B
KEURIG DR PEPPER INC.	19.64x	2.77x	10.78x	2.93%	43.6B
COCA-COLA HELLENIC	18.36x	1.62x	10.14x	2.46%	22.57B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.16x	1.43x	7.03x	4.89%	19.28B
SWIRE PACIFIC LIMITED	10.61x	1.85x	10.11x	4.05%	16.11B
VARUN BEVERAGES LIMITED	42.38x	5.63x	24.49x	0.44%	15.2B
SUNTORY BEVERAGE & FOOD LIMITED	15.87x	0.66x	5x	2.63%	8.88B
CELSIUS HOLDINGS, INC.	28.37x	2.65x	11.88x	-.--%	8.44B
Average	22.32x	3.13x	12.93x	2.47%	65.76B
Weighted average by Cap.	25.53x	6.88x	20.78x	2.45%