Valuation Swire Pacific Limited Hong Kong S.E.

Stocks

Market Closed - Hong Kong S.E. 04:08:08 2026-10-09 EDT			5-day change	1st Jan Change
15.00 ^HKD	+3.31%		-1.12%	+29.31%

09-16	HSBC Downgrades Swire Pacific to Hold from Buy; Price Target is HK$107.80	MT
09-09	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	122,265	-	-
Change	-	44.1%	-4.83%	2.82%	-7.7%	49.31%	-	-
Enterprise Value (EV) ¹	101,582	147,437	141,429	159,287	147,152	177,414	170,678	162,509
Change	-	45.14%	-4.07%	12.63%	-7.62%	20.56%	-3.8%	-4.79%
P/E	19.7x	24.4x	3.31x	23x	28.9x	10x	10.2x	9.7x
PBR	0.25x	0.39x	0.36x	0.38x	0.33x	0.5x	0.48x	0.47x
PEG	-	1x	0x	-0.3x	-1x	0x	-8.69x	2x
Capitalization / Revenue	0.68x	0.99x	0.91x	1.08x	0.91x	1.24x	1.19x	1.16x
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	9.8x	9.4x	8.56x
EV / EBIT	8.16x	12.9x	4.62x	15.6x	14x	12.7x	12.4x	11.2x
EV / FCF	12.9x	29.2x	38.2x	26.3x	21x	18.4x	17.4x	16x
FCF Yield	7.73%	3.42%	2.62%	3.8%	4.76%	5.43%	5.75%	6.26%
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%	4.16%	4.36%	4.68%
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	102.10	102.10	102.10
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	26.23x	8.12x	23.26x	2.42%	379B
PEPSICO, INC.	15.11x	2.11x	11.01x	4.65%	172B
MONSTER BEVERAGE CORPORATION	37.9x	8.42x	27.25x	-.--%	85.49B
NONGFU SPRING CO., LTD.	22.27x	6.43x	14.34x	3.17%	59.65B
COCA-COLA EUROPACIFIC PARTNERS PLC	21.16x	2.36x	13x	2.38%	45.97B
KEURIG DR PEPPER INC.	19.45x	2.73x	10.52x	2.92%	43.22B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.75x	1.47x	7.28x	3.96%	23.08B
COCA-COLA HELLENIC	17.57x	1.55x	9.71x	2.61%	20.65B
ARCA CONTINENTAL, S.A.B. DE C.V.	17.06x	1.49x	7.31x	4.8%	18.56B
Average	21.39x	3.85x	13.74x	2.99%	94.12B
Weighted average by Cap.	23.56x	5.74x	18.23x	2.8%