Valuation: Swire Pacific Limited

Market Cap 13TCr 1.61TCr 1.43TCr 1.33TCr 1.21TCr 2.28TCr 1,53000Cr 2.32TCr 16TCr 6.26TCr 80TCr 6.05TCr 5.92TCr 2,54600Cr P/E 2026 *
10.4x
P/E 2027 * 10.5x
Enterprise Value 18TCr 2.32TCr 2.06TCr 1.91TCr 1.74TCr 3.27TCr 2,19700Cr 3.33TCr 23TCr 8.99TCr 1,14700Cr 8.69TCr 8.5TCr 3,65500Cr EV / Sales 2026 *
1.85x
EV / Sales 2027 * 1.7x
Free-Float
35.55%
Yield 2026 *
4.03%
Yield 2027 * 4.23%
1 day+1.97%
1 week+2.60%
Current month+2.91%
1 month+5.58%
3 months+17.07%
6 months+23.99%
Current year+67.37%
1 week 12.8
Extreme 12.8
13.89
1 month 12.41
Extreme 12.41
13.89
Current year 8
Extreme 8.0001
14.28
1 year 7.77
Extreme 7.77
14.28
3 years 6.2
Extreme 6.2
14.28
5 years 5.21
Extreme 5.21
14.28
10 years 4.47
Extreme 4.47
14.28
Manager TitleAgeSince
Director of Finance/CFO 59 01/04/2021
General Counsel 59 01/02/2022
Director TitleAgeSince
Chairman 53 01/07/2018
Director/Board Member 63 01/08/2015
Director/Board Member 75 17/05/2017
Change 5-day change 1-year change 3-year change Capi.($)
+1.97%+2.60% - - 1.61TCr
+2.07%+6.64%+37.20%+73.66% 40TCr
+2.42%+4.38%-14.46%-18.01% 18TCr
+0.86%+4.79%+30.25%+83.69% 8.96TCr
-0.43%-1.01%-22.70%-5.50% 5.9TCr
+0.91%+7.33%+28.19%+79.46% 4.96TCr
+1.29%+9.01%+23.51%+20.29% 4.71TCr
+2.84%+8.27%+38.62%+58.66% 2.5TCr
-0.09%+3.36%+24.47%+109.47% 2.15TCr
+1.59%+4.27%+16.59%+35.38% 1.92TCr
Average +1.34%+4.52%+17.96%+48.57% 9.94TCr
Weighted average by Cap. +1.71%+4.66%+20.27%+48.20%

Financials

2026 *2027 *
Net sales 9.83TCr 1.25TCr 1.11TCr 1.03TCr 938.83Cr 1.77TCr 1,18900Cr 1.8TCr 12TCr 4.86TCr 62TCr 4.7TCr 4.6TCr 1,97700Cr 10TCr 1.31TCr 1.17TCr 1.08TCr 984.14Cr 1.86TCr 1,24600Cr 1.89TCr 13TCr 5.1TCr 65TCr 4.93TCr 4.82TCr 2,07300Cr
Net income 1.31TCr 167.19Cr 148.62Cr 137.75Cr 125.33Cr 236.49Cr 16TCr 240.29Cr 1.66TCr 649.18Cr 8.28TCr 627.46Cr 614.11Cr 26TCr 1.32TCr 168.17Cr 149.49Cr 138.56Cr 126.06Cr 237.88Cr 16TCr 241.7Cr 1.67TCr 652.99Cr 8.33TCr 631.15Cr 617.71Cr 27TCr
Net Debt 5.51TCr 702.73Cr 624.66Cr 578.98Cr 526.77Cr 994.03Cr 67TCr 1.01TCr 6.96TCr 2.73TCr 35TCr 2.64TCr 2.58TCr 1,10900Cr 4.84TCr 616.9Cr 548.36Cr 508.25Cr 462.43Cr 872.61Cr 59TCr 886.6Cr 6.11TCr 2.4TCr 31TCr 2.32TCr 2.27TCr 97TCr
Projected Income Statement - Annual - Swire Pacific Limited
Logo Swire Pacific Limited
Swire Pacific Ltd is an investment holding company mainly engaged in the manufacture and sale of beverages. The Company operates its business through five segments. The Beverages segment engages in the manufacture and distribution The Coca-Cola Company (TCCC), including sparkling and water. The Aviation segment comprises an associate interest in airlines providing passenger services and cargo services, aviation maintenance and repair business. The Property segment engages in property investment, hotel investment and management, and property trading, with an investment portfolio encompassing office and retail premises, hotels, serviced apartments and other residential accommodation. The Trading and Industrial segment retails and distributes footwear, apparel and related accessories, packages and sells sugar, operates bakery chains, and sells passenger cars, commercial vehicles, motorcycles and scooters. The Head Office, Healthcare and others segment engages in healthcare investments.
Employees
92,000
Date Price Change Volume
16/26/16 $13.44 +1.97% 20,130
15/26/15 $13.18 +1.85% 28,961
14/26/14 $12.94 -2.71% 44,034
13/26/13 $13.30 +1.76% 20,995
12/26/12 $13.07 -0.23% 49,384
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - Swire Pacific Limited
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
105.40HKD
Average target price
106.91HKD
Spread / Average Target
+1.44%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Swire Pacific Limited