|
Delayed
Hong Kong S.E.
10:00:28 09/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 106.40 HKD | +0.19% |
|
+0.76% | +69.86% |
| 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 | 128,194 | - | - |
| Change | - | 44.1% | -4.83% | 2.82% | -7.7% | 56.55% | - | - |
| Enterprise Value (EV) 1 | 101,582 | 147,437 | 141,429 | 159,287 | 147,152 | 184,141 | 177,364 | 169,158 |
| Change | - | 45.14% | -4.07% | 12.63% | -7.62% | 25.14% | -3.68% | -4.63% |
| P/E | 19.7x | 24.4x | 3.31x | 23x | 28.9x | 10.6x | 10.7x | 10.2x |
| PBR | 0.25x | 0.39x | 0.36x | 0.38x | 0.33x | 0.53x | 0.51x | 0.49x |
| PEG | - | 1x | 0x | -0.3x | -1x | 0x | -9.92x | 2.28x |
| Capitalization / Revenue | 0.68x | 0.99x | 0.91x | 1.08x | 0.91x | 1.3x | 1.24x | 1.22x |
| EV / Revenue | 1.1x | 1.61x | 1.49x | 1.94x | 1.63x | 1.87x | 1.72x | 1.61x |
| EV / EBITDA | 6.15x | 9.58x | 3.74x | 11.2x | 9.71x | 10.2x | 9.75x | 8.89x |
| EV / EBIT | 8.16x | 12.9x | 4.62x | 15.6x | 14x | 13.2x | 12.9x | 11.6x |
| EV / FCF | 12.9x | 29.2x | 38.2x | 26.3x | 21x | 19.1x | 18.1x | 16.6x |
| FCF Yield | 7.73% | 3.42% | 2.62% | 3.8% | 4.76% | 5.23% | 5.53% | 6.02% |
| Dividend per Share 2 | 2.6 | 3 | 3.2 | 3.35 | 3.8 | 4.25 | 4.482 | 4.813 |
| Rate of return | 5.86% | 4.37% | 4.84% | 4.76% | 6.06% | 3.95% | 4.16% | 4.47% |
| EPS 2 | 2.25 | 2.81 | 19.96 | 3.06 | 2.17 | 10.19 | 10.08 | 10.53 |
| Distribution rate | 116% | 107% | 16% | 109% | 175% | 41.7% | 44.5% | 45.7% |
| 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 | 18,192 | 19,031 |
| 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 | 55,947 | 49,171 | 40,964 |
| Reference price 2 | 44.35 | 68.70 | 66.10 | 70.45 | 62.70 | 107.70 | 107.70 | 107.70 |
| 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 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.($) | ||
|---|---|---|---|---|---|---|
 | 10.57x | 1.87x | 10.17x | 3.95% | 16.35B | |
| 26.36x | 8.16x | 23.35x | 2.41% | 380B | |
| 19.95x | 2.77x | 10.8x | 2.88% | 44.29B | |
| 18.51x | 1.63x | 10.21x | 2.44% | 22.66B | |
| 16.24x | 1.43x | 7.02x | 5.04% | 19.26B | |
| 40.01x | 5.31x | 23.07x | 0.45% | 14.47B | |
| 15.4x | 0.64x | 4.87x | 2.71% | 8.89B | |
| 25.83x | 1.83x | 8.44x | 2.19% | 7.93B | |
| 25.36x | 2.35x | 10.53x | -.--% | 7.48B | |
| Average | 22.03x | 2.89x | 12.05x | 2.45% | 57.95B | |
| Weighted average by Cap. | 24.77x | 6.58x | 19.97x | 2.51% |
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
