Valuation Swire Pacific Limited OTC Markets

Stocks

Market Closed - OTC Markets 23:50:23 30/10/2026 +04			5-day change	1st Jan Change
13.60 ^USD	+1.42%		+3.19%	+69.36%

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	125,927	-	-
Change	-	44.1%	-4.83%	2.82%	-7.7%	53.78%	-	-
Enterprise Value (EV) ¹	101,582	147,437	141,429	159,287	147,152	181,077	174,340	166,171
Change	-	45.14%	-4.07%	12.63%	-7.62%	23.05%	-3.72%	-4.69%
P/E	19.7x	24.4x	3.31x	23x	28.9x	10.5x	10.6x	10.1x
PBR	0.25x	0.39x	0.36x	0.38x	0.33x	0.52x	0.5x	0.49x
PEG	-	1x	0x	-0.3x	-1x	0x	-9.03x	2.08x
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	1.84x	1.69x	1.58x
EV / EBITDA	6.15x	9.58x	3.74x	11.2x	9.71x	10x	9.6x	8.75x
EV / EBIT	8.16x	12.9x	4.62x	15.6x	14x	12.9x	12.7x	11.4x
EV / FCF	12.9x	29.2x	38.2x	26.3x	21x	18.8x	17.8x	16.3x
FCF Yield	7.73%	3.42%	2.62%	3.8%	4.76%	5.32%	5.63%	6.13%
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%	3.99%	4.19%	4.49%
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	13,417	13,551	14,256
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	106.40	106.40	106.40
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	10/03/22	09/03/23	14/03/24	13/03/25	12/03/26	-	-	-

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	27.47x	8.52x	24.38x	2.27%	405B
PEPSICO, INC.	16.53x	2.27x	11.85x	4.26%	187B
MONSTER BEVERAGE CORPORATION	41.16x	9.15x	29.68x	-.--%	92.74B
NONGFU SPRING CO., LTD.	22.53x	6.5x	14.5x	3.13%	60.7B
COCA-COLA EUROPACIFIC PARTNERS PLC	23.3x	2.53x	13.97x	2.16%	50.12B
KEURIG DR PEPPER INC.	23.46x	2.92x	11.23x	2.61%	48.77B
COCA-COLA FEMSA, S.A.B. DE C.V.	17.16x	1.62x	8x	3.65%	24.3B
COCA-COLA HELLENIC	19.69x	1.72x	10.73x	2.32%	22.97B
ARCA CONTINENTAL, S.A.B. DE C.V.	18.63x	1.62x	7.91x	4.35%	19.98B
Average	23.33x	4.10x	14.70x	2.75%	101.27B
Weighted average by Cap.	25.18x	6.03x	19.27x	2.6%