Budweiser Brewing Company APAC Limited Website

Budweiser Brewing Company APAC Limited

SEHK-1876

Basic

  • Market Cap

    HK$121.69B

  • EV

    HK$100.21B

  • Shares Out

    13.18B

  • Revenue

    $6,797M

  • Employees

    24,973

Margins

  • Gross

    50.68%

  • EBITDA

    27.32%

  • Operating

    19.42%

  • Pre-Tax

    19.38%

  • Net

    12.39%

  • FCF

    19.15%

Returns (5Yr Avg)

  • ROA

    5.14%

  • ROTA

    9.58%

  • ROE

    7.94%

  • ROCE

    10.8%

  • ROIC

    5.46%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    HK$15.46

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $3,141M

  • Net Debt

    -$2,810M

  • Debt/Equity

    0.03

  • EBIT/Interest

    41.25

Growth (CAGR)

  • Rev 3Yr

    2.79%

  • Rev 5Yr

    0.1%

  • Rev 10Yr

  • Dil EPS 3Yr

    2.09%

  • Dil EPS 5Yr

    -13.47%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    5.55%

  • EBITDA Fwd 2Yr

    8.07%

  • EPS Fwd 2Yr

    17.63%

  • EPS LT Growth Est

    15.33%

Dividends

  • Yield

  • Payout

    82.01%

  • DPS

    $0.05

  • DPS Growth 3Yr

    23.18%

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    3.29%

Select a metric from the list below to chart it

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

6,546

5,588

6,788

6,478

6,856

6,797

Total Revenues % Chg.

-2.9%

-14.6%

21.5%

-4.6%

5.8%

3.8%

Cost of Goods Sold, Total

3,058

2,681

3,131

3,238

3,403

3,352

Gross Profit

3,488

2,907

3,657

3,240

3,453

3,445

Selling General & Admin Expenses, Total

2,259

2,135

2,380

2,120

2,191

2,188

Other Operating Expenses

-132

-119

-116

-77

-68

-63

Other Operating Expenses, Total

2,127

2,016

2,264

2,043

2,123

2,125

Operating Income

1,361

891

1,393

1,197

1,330

1,320

Interest Expense, Total

-24

-19

-19

-25

-32

-32

Interest And Investment Income

23

21

39

39

60

72

Net Interest Expenses

-1

2

20

14

28

40

Income (Loss) On Equity Invest.

23

23

32

23

28

25

Currency Exchange Gains (Loss)

-9

-10

2

2

Other Non Operating Income (Expenses)

-6

-16

-26

-14

-20

-20

EBT, Excl. Unusual Items

1,368

890

1,419

1,220

1,368

1,367

Restructuring Charges

-24

-26

-38

-19

-14

-23

Merger & Related Restructuring Charges

-7

2

19

Gain (Loss) On Sale Of Assets

105

46

34

64

39

39

Other Unusual Items

-75

-4

-2

-1

-66

-66

EBT, Incl. Unusual Items

1,367

908

1,413

1,283

1,327

1,317

Income Tax Expense

459

371

432

334

447

449

Earnings From Continuing Operations

908

537

981

949

880

868

Minority Interest

-10

-23

-31

-36

-28

-26

Net Income

898

514

950

913

852

842

Net Income to Common Incl Extra Items

898

514

950

913

852

842

Net Income to Common Excl. Extra Items

898

514

950

913

852

842

Total Shares Outstanding

13,220

13,220.1

13,220.4

13,217

13,184

13,184.5

Weighted Avg. Shares Outstanding

11,971.1

13,220.5

13,220.5

13,219.9

13,207.8

13,199.6

Weighted Avg. Shares Outstanding Dil

11,971.1

13,225.6

13,232.3

13,240.2

13,271.6

13,278.6

EPS

0.1

0

0.1

0.1

0.1

0.1

EPS Diluted

0.1

0

0.1

0.1

0.1

0.1

EBITDA

1,942

1,496

2,023

1,788

1,878

1,857.3

Effective Tax Rate

33.6%

40.9%

30.6%

26%

33.7%

34.1%