Valuation: Swire Pacific Limited

Market Cap 11TCr 1.36TCr 1.19TCr 1.09TCr 1.01TCr 1.9TCr 1,30700Cr 1.94TCr 13TCr 5.14TCr 64TCr 5.1TCr 4.98TCr 2,20300Cr P/E 2026 *
10.5x
P/E 2027 * 9.5x
Enterprise Value 17TCr 2.16TCr 1.89TCr 1.74TCr 1.61TCr 3.03TCr 2,08300Cr 3.1TCr 21TCr 8.2TCr 1,02000Cr 8.12TCr 7.95TCr 3,51200Cr EV / Sales 2026 *
1.78x
EV / Sales 2027 * 1.57x
Free-Float
35.55%
Yield 2026 *
4.6%
Yield 2027 * 4.89%
1 day+0.29%
1 week+5.49%
Current month+6.98%
1 month+3.37%
3 months+1.63%
6 months+20.63%
Current year+39.39%
1 week 85.75
Extreme 85.75
89.1
1 month 79.65
Extreme 79.65
89.1
Current year 62.75
Extreme 62.75
91.55
1 year 62.5
Extreme 62.5
91.55
3 years 48.4
Extreme 48.4
91.55
5 years 40.25
Extreme 40.25
91.55
10 years 35.1
Extreme 35.1
103.8
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.
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.($)
+0.29%+5.49%+26.30%+39.95% 1.35TCr
-4.50%-3.05%+14.66%+33.10% 37TCr
-1.86%-3.02%-9.37%-2.83% 4.27TCr
-0.72%+0.08%+24.90%+111.85% 2.44TCr
-0.11%-3.00%+2.76%+10.79% 1.9TCr
-0.69%-3.75%-3.49%+39.09% 1.64TCr
-1.48%-0.02%+57.97%+182.21% 1.21TCr
-1.60%+5.46%-12.95%+88.44% 921.32Cr
+1.15%+1.35%+4.01%-5.55% 877.42Cr
-3.40%-5.75%-35.12%-43.05% 766.41Cr
Average -1.31%+0.82%+6.97%+45.40% 5.19TCr
Weighted average by Cap. -3.50%-0.46%+12.07%+36.09%

Financials

2026 *2027 *
Net sales 9.55TCr 1.22TCr 1.06TCr 982.65Cr 905.76Cr 1.71TCr 1,17300Cr 1.75TCr 12TCr 4.62TCr 57TCr 4.58TCr 4.48TCr 1,97800Cr 10TCr 1.28TCr 1.12TCr 1.03TCr 948.44Cr 1.79TCr 1,22900Cr 1.83TCr 12TCr 4.84TCr 60TCr 4.79TCr 4.69TCr 2,07200Cr
Net income 1.1TCr 140.33Cr 122.63Cr 113.16Cr 104.31Cr 196.6Cr 14TCr 200.96Cr 1.35TCr 531.99Cr 6.62TCr 527Cr 515.43Cr 23TCr 1.22TCr 156.2Cr 136.5Cr 125.96Cr 116.1Cr 218.83Cr 15TCr 223.69Cr 1.51TCr 592.15Cr 7.37TCr 586.59Cr 573.72Cr 25TCr
Net Debt 6.32TCr 806.48Cr 704.78Cr 650.35Cr 599.46Cr 1.13TCr 78TCr 1.15TCr 7.77TCr 3.06TCr 38TCr 3.03TCr 2.96TCr 1,30900Cr 5.09TCr 649.85Cr 567.9Cr 524.05Cr 483.04Cr 910.44Cr 63TCr 930.65Cr 6.26TCr 2.46TCr 31TCr 2.44TCr 2.39TCr 1,05500Cr
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
17/26/17 HK$87.40 +0.29% 7,07,694
16/26/16 HK$87.15 -0.57% 8,77,730
15/26/15 HK$87.65 +0.75% 5,40,038
14/26/14 HK$87.00 -0.29% 8,33,209
13/26/13 HK$87.25 -0.40% 9,79,467
Trader
Investor
Global
Quality
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
87.40HKD
Average target price
91.61HKD
Spread / Average Target
+4.82%

Quarterly revenue - Rate of surprise