Valuation Swire Pacific Limited

Stocks

Market Closed - Hong Kong S.E. 11:08:21 03/09/2026 +03			5-day change	1st Jan Change
104.30 ^HKD	-1.32%		-1.04%	+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

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	125,924	-	-
Change	-	44.1%	-4.83%	2.82%	-7.7%	53.77%	-	-
Enterprise Value (EV) ¹	101,582	147,437	141,429	159,287	147,152	181,870	175,094	166,888
Change	-	45.14%	-4.07%	12.63%	-7.62%	23.59%	-3.73%	-4.69%
P/E	19.7x	24.4x	3.31x	23x	28.9x	10.7x	10.8x	10x
PBR	0.25x	0.39x	0.36x	0.38x	0.33x	0.52x	0.5x	0.48x
PEG	-	1x	0x	-0.3x	-1x	0x	-9.39x	1.35x
Capitalization / Revenue	0.68x	0.99x	0.91x	1.08x	0.91x	1.28x	1.22x	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	9.72x	8.77x
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%	5.29%	5.6%	6.1%
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%	4.03%	4.22%	4.55%
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	105.70	105.70	105.70
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

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.($)
SWIRE PACIFIC LIMITED	10.66x	1.85x	10.09x	4.03%	16.06B
THE COCA-COLA COMPANY	26.32x	8.15x	23.32x	2.41%	380B
KEURIG DR PEPPER INC.	19.98x	2.79x	10.87x	2.88%	44.35B
COCA-COLA HELLENIC	18.47x	1.63x	10.19x	2.44%	22.54B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.35x	1.43x	7.06x	5.01%	19.31B
VARUN BEVERAGES LIMITED	40.93x	5.43x	23.6x	0.44%	14.86B
SUNTORY BEVERAGE & FOOD LIMITED	15.91x	0.67x	5.03x	2.62%	8.92B
PRIMO BRANDS CORPORATION	26.02x	1.84x	8.48x	2.18%	7.99B
CELSIUS HOLDINGS, INC.	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%