First Time Loading...

Swire Pacific Ltd
HKEX:19

Watchlist Manager
Swire Pacific Ltd Logo
Swire Pacific Ltd
HKEX:19
Watchlist
Price: 60.5 HKD 0.92% Market Closed
Updated: Apr 18, 2024

Intrinsic Value

Swire Pacific Ltd. is a holding company with diversified interests. [ Read More ]

The intrinsic value of one Swire Pacific Ltd stock under the Base Case scenario is 216.7 HKD. Compared to the current market price of 60.5 HKD, Swire Pacific Ltd is Undervalued by 72%.

Key Points:
Intrinsic Value
Base Case
216.7 HKD
Undervaluation 72%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Swire Pacific Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Swire Pacific Ltd stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Swire Pacific Ltd

Provide an overview of the primary business activities
of Swire Pacific Ltd.

What unique competitive advantages
does Swire Pacific Ltd hold over its rivals?

What risks and challenges
does Swire Pacific Ltd face in the near future?

Summarize the latest earnings call
of Swire Pacific Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Swire Pacific Ltd.

Provide P/S
for Swire Pacific Ltd.

Provide P/E
for Swire Pacific Ltd.

Provide P/OCF
for Swire Pacific Ltd.

Provide P/FCFE
for Swire Pacific Ltd.

Provide P/B
for Swire Pacific Ltd.

Provide EV/S
for Swire Pacific Ltd.

Provide EV/GP
for Swire Pacific Ltd.

Provide EV/EBITDA
for Swire Pacific Ltd.

Provide EV/EBIT
for Swire Pacific Ltd.

Provide EV/OCF
for Swire Pacific Ltd.

Provide EV/FCFF
for Swire Pacific Ltd.

Provide EV/IC
for Swire Pacific Ltd.

Show me price targets
for Swire Pacific Ltd made by professional analysts.

What are the Revenue projections
for Swire Pacific Ltd?

How accurate were the past Revenue estimates
for Swire Pacific Ltd?

What are the Net Income projections
for Swire Pacific Ltd?

How accurate were the past Net Income estimates
for Swire Pacific Ltd?

What are the EPS projections
for Swire Pacific Ltd?

How accurate were the past EPS estimates
for Swire Pacific Ltd?

What are the EBIT projections
for Swire Pacific Ltd?

How accurate were the past EBIT estimates
for Swire Pacific Ltd?

Compare the revenue forecasts
for Swire Pacific Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Swire Pacific Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Swire Pacific Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Swire Pacific Ltd compared to its peers.

Compare the P/E ratios
of Swire Pacific Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Swire Pacific Ltd with its peers.

Analyze the financial leverage
of Swire Pacific Ltd compared to its main competitors.

Show all profitability ratios
for Swire Pacific Ltd.

Provide ROE
for Swire Pacific Ltd.

Provide ROA
for Swire Pacific Ltd.

Provide ROIC
for Swire Pacific Ltd.

Provide ROCE
for Swire Pacific Ltd.

Provide Gross Margin
for Swire Pacific Ltd.

Provide Operating Margin
for Swire Pacific Ltd.

Provide Net Margin
for Swire Pacific Ltd.

Provide FCF Margin
for Swire Pacific Ltd.

Show all solvency ratios
for Swire Pacific Ltd.

Provide D/E Ratio
for Swire Pacific Ltd.

Provide D/A Ratio
for Swire Pacific Ltd.

Provide Interest Coverage Ratio
for Swire Pacific Ltd.

Provide Altman Z-Score Ratio
for Swire Pacific Ltd.

Provide Quick Ratio
for Swire Pacific Ltd.

Provide Current Ratio
for Swire Pacific Ltd.

Provide Cash Ratio
for Swire Pacific Ltd.

What is the historical Revenue growth
over the last 5 years for Swire Pacific Ltd?

What is the historical Net Income growth
over the last 5 years for Swire Pacific Ltd?

What is the current Free Cash Flow
of Swire Pacific Ltd?

Financials

Balance Sheet Decomposition
Swire Pacific Ltd

Current Assets 40.7B
Cash & Short-Term Investments 14.1B
Receivables 10.2B
Other Current Assets 16.4B
Non-Current Assets 407.1B
Long-Term Investments 343.2B
PP&E 29.6B
Intangibles 18B
Other Non-Current Assets 16.2B
Current Liabilities 41.8B
Accounts Payable 27.6B
Other Current Liabilities 14.2B
Non-Current Liabilities 137.8B
Long-Term Debt 62.8B
Other Non-Current Liabilities 75B
Efficiency

Earnings Waterfall
Swire Pacific Ltd

Revenue
94.8B HKD
Cost of Revenue
-59.7B HKD
Gross Profit
35.1B HKD
Operating Expenses
-23.8B HKD
Operating Income
11.3B HKD
Other Expenses
17.6B HKD
Net Income
28.9B HKD

Free Cash Flow Analysis
Swire Pacific Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Swire Pacific Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
Positive Free Cash Flow
Positive 3-Years Revenue Growth
50/100
Profitability
Score

Swire Pacific Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Swire Pacific Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
42/100
Solvency
Score

Swire Pacific Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Swire Pacific Ltd

Wall Street analysts forecast Swire Pacific Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Swire Pacific Ltd is 75.31 HKD with a low forecast of 65.65 HKD and a high forecast of 81.9 HKD.

Lowest
Price Target
65.65 HKD
9% Upside
Average
Price Target
75.31 HKD
24% Upside
Highest
Price Target
81.9 HKD
35% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Swire Pacific Ltd

1M 1M
-5%
6M 6M
+15%
1Y 1Y
+3%
3Y 3Y
+8%
5Y 5Y
-26%
10Y 10Y
-5%
Annual Price Range
60.5
52w Low
48.95
52w High
67.2
Price Metrics
Average Annual Return 0.28%
Standard Deviation of Annual Returns 41.58%
Max Drawdown -62%
Shares Statistics
Market Capitalization 87.2B HKD
Shares Outstanding 1 441 292 000
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Swire Pacific Ltd Logo
Swire Pacific Ltd

Country

Hong Kong

Industry

Real Estate

Market Cap

87.2B HKD

Dividend Yield

5.34%

Description

Swire Pacific Ltd. is a holding company with diversified interests. The company employs 80,000 full-time employees The firm operates its business through five segments. The Property segment is engaged in the property investment, hotel investment and property trading. The property investment portfolio comprises office and retail premises, serviced apartments and other luxury residential accommodation. The Beverages segment is engaged in the manufacture and distribution of products of The Coca-Cola Company (TCCC), including sparkling and water. The Aviation segment provides passenger services and cargo services through the operation of airlines. 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 Marine Services segment provides support services for offshore energy industry and operates windfarm installation business.

Contact

33/F, One Pacific Place, 88 Queensway
+85228408888.0
http://www.swirepacific.com

IPO

1973-05-01

Employees

80 000

Officers

Executive Chairman of the Board
Mr. Guy Martin Coutts Bradley J.P.
Finance Director & Executive Director
Mr. Martin James Murray
Executive Director
Mr. Zhuo Ping Zhang
Manager Group Public Affairs
Mr. Cindy Cheung
Group General Counsel & Company Secretary
Ms. Bernadette Mak Lomas
Managing Director of Swire Coca-Cola
Ms. Karen So

See Also

Discover More
What is the Intrinsic Value of one Swire Pacific Ltd stock?

The intrinsic value of one Swire Pacific Ltd stock under the Base Case scenario is 216.7 HKD.

Is Swire Pacific Ltd stock undervalued or overvalued?

Compared to the current market price of 60.5 HKD, Swire Pacific Ltd is Undervalued by 72%.