Valuation Swire Pacific Limited Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 03:18:31 2026-07-02 EDT			5-day change	1st Jan Change
1.390 ^EUR	0.00%		-4.86%	+10.48%

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	99,138	-	-
Change	-	44.1%	-4.83%	2.82%	-7.7%	21.06%	-	-
Enterprise Value (EV) ¹	101,582	147,437	141,429	159,287	147,152	164,820	151,210	142,204
Change	-	45.14%	-4.07%	12.63%	-7.62%	12.01%	-8.26%	-5.96%
P/E	19.7x	24.4x	3.31x	23x	28.9x	9.72x	9.01x	8.26x
PBR	0.25x	0.39x	0.36x	0.38x	0.33x	0.42x	0.4x	0.37x
PEG	-	1x	0x	-0.3x	-1x	0x	1.15x	0.91x
Capitalization / Revenue	0.68x	0.99x	0.91x	1.08x	0.91x	1.05x	1x	0.97x
EV / Revenue	1.1x	1.61x	1.49x	1.94x	1.63x	1.75x	1.52x	1.4x
EV / EBITDA	6.15x	9.58x	3.74x	11.2x	9.71x	9.96x	8.74x	7.8x
EV / EBIT	8.16x	12.9x	4.62x	15.6x	14x	13.8x	12.3x	10.8x
EV / FCF	12.9x	29.2x	38.2x	26.3x	21x	21.6x	17.6x	14.8x
FCF Yield	7.73%	3.42%	2.62%	3.8%	4.76%	4.63%	5.68%	6.78%
Dividend per Share ²	2.6	3	3.2	3.35	3.8	3.973	4.227	4.561
Rate of return	5.86%	4.37%	4.84%	4.76%	6.06%	4.86%	5.17%	5.58%
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%	47.3%	46.6%	46.1%
Net sales ¹	92,403	91,693	94,823	81,969	90,467	94,409	99,255	101,767
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	65,682	52,072	43,066
Reference price ²	44.35	68.70	66.10	70.45	62.70	81.70	81.70	81.70
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.($)
THE COCA-COLA COMPANY	24.66x	7.68x	21.8x	2.62%	350B
KEURIG DR PEPPER INC.	17x	2.8x	11.58x	2.8%	45.4B
COCA-COLA HELLENIC	20.09x	1.77x	11.14x	2.24%	24B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.69x	1.52x	7.46x	4.41%	20.16B
VARUN BEVERAGES LIMITED	49.83x	6.72x	29.14x	0.38%	18.35B
PRIMO BRANDS CORPORATION	27.4x	1.98x	9.14x	1.97%	8.9B
SUNTORY BEVERAGE & FOOD LIMITED	15.21x	0.64x	4.81x	2.74%	8.39B
CELSIUS HOLDINGS, INC.	21.35x	2.4x	10.31x	-.--%	8.15B
Average	24.03x	3.19x	13.17x	2.14%	60.39B
Weighted average by Cap.	24.17x	6.32x	19.27x	2.55%