|
Market Closed -
Hong Kong S.E.
11:08:21 03/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 104.30 HKD | -1.32% |
|
0.00% | +66.35% |
| 09-02 | Swire Pacific Trims Cathay Pacific Stake to Fund HK$4.7 Billion Bond Buyback | MT |
| 09-02 | Swire Pacific to Sell Stake in Cathay Pacific to Fund Debt Repurchase | DJ |
Company Valuation: Swire Pacific Limited
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 | 124,320 | - | - |
| Change | - | 44.1% | -4.83% | 2.82% | -7.7% | 51.82% | - | - |
| Enterprise Value (EV) 1 | 101,582 | 147,437 | 141,429 | 159,287 | 147,152 | 180,267 | 173,491 | 165,284 |
| Change | - | 45.14% | -4.07% | 12.63% | -7.62% | 22.5% | -3.76% | -4.73% |
| P/E | 19.7x | 24.4x | 3.31x | 23x | 28.9x | 10.5x | 10.6x | 9.91x |
| PBR | 0.25x | 0.39x | 0.36x | 0.38x | 0.33x | 0.51x | 0.49x | 0.48x |
| PEG | - | 1x | 0x | -0.3x | -1x | 0x | -9.22x | 1.34x |
| Capitalization / Revenue | 0.68x | 0.99x | 0.91x | 1.08x | 0.91x | 1.26x | 1.21x | 1.18x |
| EV / Revenue | 1.1x | 1.61x | 1.49x | 1.94x | 1.63x | 1.83x | 1.68x | 1.57x |
| EV / EBITDA | 6.15x | 9.58x | 3.74x | 11.2x | 9.71x | 10x | 9.63x | 8.69x |
| EV / EBIT | 8.16x | 12.9x | 4.62x | 15.6x | 14x | 12.9x | 12.8x | 11.4x |
| EV / FCF | 12.9x | 29.2x | 38.2x | 26.3x | 21x | 18.7x | 17.7x | 16.2x |
| FCF Yield | 7.73% | 3.42% | 2.62% | 3.8% | 4.76% | 5.34% | 5.65% | 6.16% |
| 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% | 4.08% | 4.27% | 4.61% |
| 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 | 104.30 | 104.30 | 104.30 |
| 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 A | 3/9/23 A | 3/14/24 A | 3/13/25 A | 3/12/26 A | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.66x | 1.85x | 10.09x | 4.03% | 16.06B | |
| 26.32x | 8.15x | 23.32x | 2.41% | 380B | |
| 19.98x | 2.79x | 10.87x | 2.88% | 44.35B | |
| 18.47x | 1.63x | 10.19x | 2.44% | 22.54B | |
| 16.35x | 1.43x | 7.06x | 5.01% | 19.31B | |
| 40.93x | 5.43x | 23.6x | 0.44% | 14.86B | |
| 15.91x | 0.67x | 5.03x | 2.62% | 8.92B | |
| 26.02x | 1.84x | 8.48x | 2.18% | 7.99B | |
| 26.84x | 2.48x | 11.15x | -.--% | 7.92B | |
| Average | 22.39x | 2.92x | 12.20x | 2.44% | 57.96B | |
| Weighted average by Cap. | 24.83x | 6.58x | 19.97x | 2.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 19 Stock
- Valuation Swire Pacific Limited
Select your edition
All financial news and data tailored to specific country editions
