Valuation: Swire Pacific Limited

Market Cap 13TCr 1.7TCr 1.52TCr 1.39TCr 1.27TCr 2.39TCr 1,59400Cr 2.47TCr 17TCr 6.68TCr 85TCr 6.37TCr 6.23TCr 2,68600Cr P/E 2026 *
11x
P/E 2027 * 11.2x
Enterprise Value 19TCr 2.4TCr 2.15TCr 1.97TCr 1.8TCr 3.38TCr 2,25600Cr 3.49TCr 24TCr 9.45TCr 1,20400Cr 9.01TCr 8.81TCr 3,79900Cr EV / Sales 2026 *
1.91x
EV / Sales 2027 * 1.76x
Free-Float
35.55%
Yield 2026 *
3.78%
Yield 2027 * 3.97%
1 week+5.45%
Current month+5.45%
1 month+10.54%
3 months+13.39%
6 months+23.16%
Current year+78.95%
1 week 104.9
Extreme 104.9
112.8
1 month 99.65
Extreme 99.65
112.8
Current year 62.75
Extreme 62.75
112.8
1 year 62.5
Extreme 62.5
112.8
3 years 48.5
Extreme 48.5
112.8
5 years 40.25
Extreme 40.25
112.8
10 years 35.1
Extreme 35.1
112.8
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
Date Insider Type Main position Quantity % Market Cap. Importance
09/10/24 Other

Director

5,12,500 0.0178%
15/08/24 Other

Director

2,47,500 0.0086%
14/08/24 Other

Director

1,65,000 0.0057%
Change 5-day change 1-year change 3-year change Capi.($)
0.00%+5.45%+68.22%+128.05% 1.7TCr
-0.06%+1.69%+35.61%+67.58% 41TCr
-0.96%+2.91%-1.13%-15.56% 19TCr
-4.41%-3.42%+31.13%+64.28% 8.95TCr
-0.44%+6.80%-14.03%+3.01% 6.49TCr
+0.76%+3.13%+33.42%+83.94% 5.16TCr
-0.70%+2.20%+41.10%+17.97% 4.99TCr
-0.28%-1.08%+26.89%+38.07% 2.4TCr
+1.74%+6.10%+27.11%+41.35% 2.14TCr
+3.36%-10.97%+17.71%+97.73% 2.04TCr
Average -0.10%+1.43%+26.60%+52.64% 9.43TCr
Weighted average by Cap. -0.56%+2.37%+24.22%+44.50%

Financials

2026 *2027 *
Net sales 9.83TCr 1.25TCr 1.12TCr 1.03TCr 938.02Cr 1.77TCr 1,17800Cr 1.82TCr 12TCr 4.94TCr 63TCr 4.71TCr 4.6TCr 1,98500Cr 10TCr 1.31TCr 1.18TCr 1.08TCr 983.3Cr 1.85TCr 1,23500Cr 1.91TCr 13TCr 5.18TCr 66TCr 4.93TCr 4.83TCr 2,08100Cr
Net income 1.34TCr 171.12Cr 153.48Cr 140.27Cr 128.04Cr 241.24Cr 16TCr 248.85Cr 1.69TCr 674.18Cr 8.58TCr 642.32Cr 628.54Cr 27TCr 1.36TCr 172.84Cr 155.02Cr 141.67Cr 129.33Cr 243.66Cr 16TCr 251.34Cr 1.71TCr 680.93Cr 8.67TCr 648.75Cr 634.83Cr 27TCr
Net Debt 5.51TCr 703.4Cr 630.88Cr 576.57Cr 526.32Cr 991.62Cr 66TCr 1.02TCr 6.95TCr 2.77TCr 35TCr 2.64TCr 2.58TCr 1,11400Cr 4.84TCr 617.48Cr 553.82Cr 506.14Cr 462.03Cr 870.5Cr 58TCr 897.94Cr 6.1TCr 2.43TCr 31TCr 2.32TCr 2.27TCr 98TCr
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
06/26/06 HK$112.20 0.00% 12,44,363
05/26/05 HK$112.20 +3.22% 11,89,298
04/26/04 HK$108.70 +1.78% 14,40,331
03/26/03 HK$106.80 +0.28% 7,28,062
02/26/02 HK$106.50 +0.09% 6,04,912
Trader
Investor
Global
Quality
ESG MSCI
AA
MarketScreener Ratings - Swire Pacific Limited
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
112.20HKD
Average target price
106.91HKD
Spread / Average Target
-4.71%

Quarterly revenue - Rate of surprise

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