Budweiser Brewing Company APAC Limited (1876)

Basic

  • Market Cap

    HK$171.55B

  • EV

    HK$155.68B

  • Shares Out

    13.22B

  • Revenue

    $6,728M

  • Employees

    26,228

Margins

  • Gross

    50.09%

  • EBITDA

    26.84%

  • Operating

    18.49%

  • Pre-Tax

    19.78%

  • Net

    12.83%

  • FCF

    16.72%

Returns (5Yr Avg)

  • ROA

    4.74%

  • ROE

    8.06%

  • ROCE

    10.58%

  • ROIC

    5.48%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$2.8

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $0.51

  • Earnings (Dil)

    $0.07

  • FCF

    $0.08

  • Book Value

    $0.78

Growth (CAGR)

  • Rev 3Yr

    6.31%

  • Rev 5Yr

    1.21%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    12.57%

  • Dil EPS 5Yr

    —

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    7.78%

  • EBITDA Fwd 2Yr

    10.93%

  • EPS Fwd 2Yr

    13.85%

  • EPS LT Growth Est

    12.23%

Dividends

  • Yield

    —

  • Payout

    54.73%

  • DPS

    $0.04

  • DPS Growth 3Yr

    12.85%

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    3.77%

Select a metric from the list below to chart it

Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM
Metric
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

6,740.0

6,546.0

5,588.0

6,788.0

6,478.0

6,728.0

Total Revenues % Chg.

10.5%

-2.9%

-14.6%

21.5%

-4.6%

-0.2%

Cost of Goods Sold, Total

3,240.0

3,058.0

2,681.0

3,131.0

3,238.0

3,358.0

Gross Profit

3,500.0

3,488.0

2,907.0

3,657.0

3,240.0

3,370.0

Selling General & Admin Expenses, Total

2,356.0

2,259.0

2,135.0

2,380.0

2,120.0

2,179.0

Other Operating Expenses

-110.0

-132.0

-119.0

-116.0

-77.0

-53.0

Other Operating Expenses, Total

2,246.0

2,127.0

2,016.0

2,264.0

2,043.0

2,126.0

Operating Income

1,254.0

1,361.0

891.0

1,393.0

1,197.0

1,244.0

Interest Expense, Total

-14.0

-24.0

-19.0

-19.0

-25.0

-25.0

Interest And Investment Income

24.0

23.0

21.0

39.0

39.0

34.0

Net Interest Expenses

10.0

-1.0

2.0

20.0

14.0

9.0

Income (Loss) On Equity Invest.

17.0

23.0

23.0

32.0

23.0

26.0

Currency Exchange Gains (Loss)

9.0

-9.0

-10.0

—

—

—

Other Non Operating Income (Expenses)

-16.0

-6.0

-16.0

-26.0

-14.0

-14.0

EBT, Excl. Unusual Items

1,274.0

1,368.0

890.0

1,419.0

1,220.0

1,265.0

Restructuring Charges

-39.0

-24.0

-26.0

-38.0

-19.0

-17.0

Merger & Related Restructuring Charges

-3.0

-7.0

2.0

—

19.0

19.0

Gain (Loss) On Sale Of Assets

44.0

105.0

46.0

34.0

64.0

64.0

Other Unusual Items

-21.0

-75.0

-4.0

-2.0

-1.0

—

EBT, Incl. Unusual Items

1,255.0

1,367.0

908.0

1,413.0

1,283.0

1,331.0

Income Tax Expense

296.0

459.0

371.0

432.0

334.0

435.0

Earnings From Continuing Operations

959.0

908.0

537.0

981.0

949.0

896.0

Minority Interest

-1.0

-10.0

-23.0

-31.0

-36.0

-33.0

Net Income

958.0

898.0

514.0

950.0

913.0

863.0

Net Income to Common Incl Extra Items

958.0

898.0

514.0

950.0

913.0

863.0

Net Income to Common Excl. Extra Items

958.0

898.0

514.0

950.0

913.0

863.0

Total Shares Outstanding

11,550.9

13,220.0

13,220.1

13,220.4

13,217.0

13,215.2

Weighted Avg. Shares Outstanding

11,550.9

11,971.1

13,220.5

13,220.5

13,219.9

13,215.9

Weighted Avg. Shares Outstanding Dil

11,550.9

11,971.1

13,225.6

13,232.3

13,240.2

13,273.6

EPS

0.1

0.1

0.0

0.1

0.1

0.1

EPS Diluted

0.1

0.1

0.0

0.1

0.1

0.1

EBITDA

1,883.0

1,942.0

1,496.0

2,023.0

1,788.0

1,805.8