Valuation Swire Pacific Limited Hong Kong S.E.

Stocks

Market Closed - Hong Kong S.E. 11:08:20 21/10/2026 +03			5-day change	1st Jan Change
15.60 ^HKD	+0.45%		+3.17%	+34.48%

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	126,623	-	-
Change	-	44.1%	-4.83%	2.82%	-7.7%	54.63%	-	-
Enterprise Value (EV) ¹	101,582	147,437	141,429	159,287	147,152	181,772	175,035	166,867
Change	-	45.14%	-4.07%	12.63%	-7.62%	23.53%	-3.71%	-4.67%
P/E	19.7x	24.4x	3.31x	23x	28.9x	10.4x	10.5x	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	-8.94x	2.06x
Capitalization / Revenue	0.68x	0.99x	0.91x	1.08x	0.91x	1.29x	1.23x	1.21x
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	10x	9.64x	8.79x
EV / EBIT	8.16x	12.9x	4.62x	15.6x	14x	13x	12.8x	11.5x
EV / FCF	12.9x	29.2x	38.2x	26.3x	21x	18.9x	17.8x	16.4x
FCF Yield	7.73%	3.42%	2.62%	3.8%	4.76%	5.3%	5.6%	6.1%
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%	4.02%	4.22%	4.53%
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	105.50	105.50	105.50
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.($)
THE COCA-COLA COMPANY	27.89x	8.58x	24.55x	2.27%	402B
PEPSICO, INC.	16.13x	2.23x	11.61x	4.37%	183B
MONSTER BEVERAGE CORPORATION	40.85x	9.09x	29.46x	-.--%	92.15B
NONGFU SPRING CO., LTD.	22.36x	6.45x	14.37x	3.16%	60.01B
COCA-COLA EUROPACIFIC PARTNERS PLC	22.94x	2.51x	13.88x	2.19%	50B
KEURIG DR PEPPER INC.	21.23x	2.88x	11.09x	2.7%	47.13B
COCA-COLA FEMSA, S.A.B. DE C.V.	17.3x	1.6x	7.91x	3.62%	24.85B
COCA-COLA HELLENIC	18.8x	1.64x	10.27x	2.43%	22.07B
ARCA CONTINENTAL, S.A.B. DE C.V.	18.14x	1.59x	7.83x	4.44%	19.95B
Average	22.85x	4.06x	14.55x	2.8%	100.12B
Weighted average by Cap.	25.11x	6.05x	19.28x	2.63%