Budweiser Brewing Company APAC Limited (1876)

Basic

  • Market Cap

    HK$170.76B

  • EV

    HK$149.31B

  • Shares Out

    13.22B

  • Revenue

    $6,856M

  • Employees

Margins

  • Gross

    50.36%

  • EBITDA

    28.02%

  • Operating

    19.4%

  • Pre-Tax

    19.36%

  • Net

    12.43%

  • FCF

Returns (5Yr Avg)

  • ROA

    4.81%

  • ROTA

    9.5%

  • ROE

    7.77%

  • ROCE

    10.75%

  • ROIC

    5.49%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    HK$18.12

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $3,141M

  • Net Debt

    -$2,810M

  • Debt/Equity

    0.03

  • EBIT/Interest

    26.6

Growth (CAGR)

  • Rev 3Yr

    7.05%

  • Rev 5Yr

    0.34%

  • Rev 10Yr

  • Dil EPS 3Yr

    18.2%

  • Dil EPS 5Yr

    -4.99%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    7.1%

  • EBITDA Fwd 2Yr

    10.79%

  • EPS Fwd 2Yr

    21.06%

  • EPS LT Growth Est

    15.05%

Dividends

  • Yield

  • Payout

    82.01%

  • DPS

    $0.05

  • DPS Growth 3Yr

    23.18%

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    2.44%

Select a metric from the list below to chart it

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

Total Revenues

6,546

5,588

6,788

6,478

6,856

Total Revenues % Chg.

-2.9%

-14.6%

21.5%

-4.6%

5.8%

Cost of Goods Sold, Total

3,058

2,681

3,131

3,238

3,403

Gross Profit

3,488

2,907

3,657

3,240

3,453

Selling General & Admin Expenses, Total

2,259

2,135

2,380

2,120

2,191

Other Operating Expenses

-132

-119

-116

-77

-68

Other Operating Expenses, Total

2,127

2,016

2,264

2,043

2,123

Operating Income

1,361

891

1,393

1,197

1,330

Interest Expense, Total

-24

-19

-19

-25

-50

Interest And Investment Income

23

21

39

39

60

Net Interest Expenses

-1

2

20

14

10

Income (Loss) On Equity Invest.

23

23

32

23

28

Currency Exchange Gains (Loss)

-9

-10

Other Non Operating Income (Expenses)

-6

-16

-26

-14

EBT, Excl. Unusual Items

1,368

890

1,419

1,220

1,368

Restructuring Charges

-24

-26

-38

-19

-14

Merger & Related Restructuring Charges

-7

2

19

Gain (Loss) On Sale Of Assets

105

46

34

64

39

Other Unusual Items

-75

-4

-2

-1

-66

EBT, Incl. Unusual Items

1,367

908

1,413

1,283

1,327

Income Tax Expense

459

371

432

334

447

Earnings From Continuing Operations

908

537

981

949

880

Minority Interest

-10

-23

-31

-36

-28

Net Income

898

514

950

913

852

Net Income to Common Incl Extra Items

898

514

950

913

852

Net Income to Common Excl. Extra Items

898

514

950

913

852

Total Shares Outstanding

13,220

13,220.1

13,220.4

13,217

13,185.7

Weighted Avg. Shares Outstanding

11,971.1

13,220.5

13,220.5

13,219.9

13,207.8

Weighted Avg. Shares Outstanding Dil

11,971.1

13,225.6

13,232.3

13,240.2

13,271.6

EPS

0.1

0

0.1

0.1

0.1

EPS Diluted

0.1

0

0.1

0.1

0.1

EBITDA

1,942

1,496

2,023

1,788

1,921