Valuation Swire Pacific Limited Hong Kong S.E.

Stocks

Market Closed - Hong Kong S.E. 11:08:35 22/10/2026 +03			5-day change	1st Jan Change
15.08 ^HKD	-3.33%		+0.47%	+30.00%

09-16	HSBC Downgrades Swire Pacific to Hold from Buy; Price Target is HK$107.80	MT
09-10	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	123,038	-	-
Change	-	44.1%	-4.83%	2.82%	-7.7%	50.25%	-	-
Enterprise Value (EV) ¹	101,582	147,437	141,429	159,287	147,152	178,187	171,451	163,282
Change	-	45.14%	-4.07%	12.63%	-7.62%	21.09%	-3.78%	-4.76%
P/E	19.7x	24.4x	3.31x	23x	28.9x	10.1x	10.2x	9.77x
PBR	0.25x	0.39x	0.36x	0.38x	0.33x	0.5x	0.49x	0.47x
PEG	-	1x	0x	-0.3x	-1x	0x	-8.69x	2.02x
Capitalization / Revenue	0.68x	0.99x	0.91x	1.08x	0.91x	1.25x	1.19x	1.17x
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	9.84x	9.44x	8.6x
EV / EBIT	8.16x	12.9x	4.62x	15.6x	14x	12.7x	12.5x	11.2x
EV / FCF	12.9x	29.2x	38.2x	26.3x	21x	18.5x	17.5x	16x
FCF Yield	7.73%	3.42%	2.62%	3.8%	4.76%	5.4%	5.72%	6.24%
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%	4.13%	4.33%	4.65%
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	102.80	102.80	102.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THE COCA-COLA COMPANY	27.65x	8.51x	24.35x	2.29%	399B
PEPSICO, INC.	16.21x	2.24x	11.66x	4.35%	184B
MONSTER BEVERAGE CORPORATION	40.51x	9.01x	29.2x	-.--%	91.35B
NONGFU SPRING CO., LTD.	21.91x	6.31x	14.07x	3.22%	58.82B
COCA-COLA EUROPACIFIC PARTNERS PLC	22.64x	2.49x	13.73x	2.22%	49.3B
KEURIG DR PEPPER INC.	21.14x	2.85x	10.95x	2.71%	46.91B
COCA-COLA FEMSA, S.A.B. DE C.V.	17.39x	1.6x	7.91x	3.71%	24.75B
COCA-COLA HELLENIC	19.05x	1.67x	10.4x	2.4%	22.33B
ARCA CONTINENTAL, S.A.B. DE C.V.	18.05x	1.58x	7.8x	4.46%	19.65B
Average	22.73x	4.03x	14.45x	2.82%	99.49B
Weighted average by Cap.	24.91x	5.99x	19.12x	2.65%