UOB Kay Hian
August 1, 2025
Budweiser Brewing Company APAC: 2Q25 Results, Outlook, and Investment Case—Why This Asia Beer Giant Remains a Buy
Overview: Largest Beer Company in Asia Pacific
Budweiser Brewing Company APAC Limited (Bud APAC) stands as the dominant beer player in the Asia Pacific region. As a subsidiary of global brewing giant Anheuser-Busch InBev, Bud APAC manages a diverse portfolio of over 50 brands, including Budweiser, Stella Artois, Corona, Harbin, Hoegaarden, and Cass. Its core markets encompass China, South Korea, India, and Vietnam.
- Share Price: HK\$8.26
- Target Price: HK\$12.00 (implying 45.3% upside)
- Market Cap: HK\$109.39bn (US\$13.94bn)
- 3-Month Avg Daily Turnover: US\$22.1m
- Major Shareholder: AB InBev Brewing Company Limited (87.22%)
- Sector: Consumer Staples
- Ticker: 1876 HK
Stock Performance Snapshot
- 52-week high/low: HK\$11.00 / HK\$6.84
- Performance: 1mth +6.3%, 3mth +0.5%, 6mth +16.3%, 1yr -10.3%, YTD +10.3%
2Q25 and 1H25 Results: Key Figures and Trends
Bud APAC reported its second quarter 2025 results broadly in line with market expectations, although some headwinds remain, especially in China. Below is a snapshot of the latest financials:
Year to 31 Dec (US\$m) |
2Q25 |
2Q24 |
% YoY |
1H25 |
1H24 |
% YoY |
Total revenue |
1,675 |
1,756 |
-3.9 |
3,136 |
3,399 |
-7.7 |
Gross profit |
868 |
905 |
-2.5 |
1,613 |
1,751 |
-7.9 |
Gross margin (%) |
51.8 |
51.5 |
+0.7ppt |
51.4 |
51.5 |
-0.1ppt |
Normalised EBITDA |
498 |
528 |
-4.5 |
983 |
1,100 |
-10.6 |
Normalised EBITDA margin (%) |
29.7 |
30.1 |
-0.2ppt |
31.3 |
32.4 |
-1.1ppt |
Normalised EBIT |
348 |
368 |
-4.3 |
679 |
776 |
-12.5 |
Normalised EBIT margin (%) |
20.8 |
21.0 |
-0.1ppt |
21.7 |
22.8 |
-1.1ppt |
Normalised attributable net profit |
175 |
254 |
n.a. |
409 |
541 |
-24.4 |
Operational Metrics and Segment Performance
|
2Q25 |
2Q24 |
YoY % |
1H25 |
1H24 |
YoY % |
Beer shipment (m litres) |
24 |
25 |
-6.2 |
44 |
47 |
-6.3 |
ASP (US\$/thousand litres) |
701 |
690 |
+2.4 |
719 |
730 |
-1.5 |
China: Volume Down, Margins Resilient
- 2Q25 beer sales volume in China dropped 7% YoY due to ongoing weakness in restaurant channels and destocking.
- ASP (average selling price) in China rose 1% YoY, supported by premium brand mix.
- Restaurant channel slowdown, attributed to the anti-extravagance policy, is expected to persist through 3Q25, with improvement likely in 4Q25 due to a low base.
- Inventory days and absolute levels are below last year and industry averages, following proactive destocking since 3Q24.
South Korea: Margin Expansion Remains a Focus
- Beer sales volume declined by high single digits, mainly due to shipment phasing.
- ASP grew by low single digits, thanks to robust revenue management.
- Management expects further EBITDA margin expansion, aided by an April 2025 price hike (+2.9% on core brands), cost management, product mix optimization, and innovation in non-alcoholic offerings.
Segmental Performance: Revenue, EBITDA, Shipments, and ASP
|
2Q25 Organic Growth (%) |
2Q24 Organic Growth (%) |
Revenue % change |
APAC East: -8.4 South Korea: High single-digit decline APAC West: -2.7 China: -6.4 India: Double-digit increase |
APAC East: +21.2 South Korea: High teens growth APAC West: -13.2 China: -15.2 India: – |
Normalised EBITDA % change |
APAC East: -26.5 South Korea: Expanded substantially APAC West: +1.4 China: -4.0 India: – |
APAC East: +69.6 South Korea: Expanded substantially APAC West: -16.3 China: -17.2 India: – |
Shipments % change |
APAC East: -10.4 South Korea: High single-digit decline APAC West: -5.6 China: -7.4 India: – |
APAC East: +6.0 South Korea: Mid single-digit growth APAC West: -9.0 China: -10.3 India: – |
ASP % change |
APAC East: +2.2 South Korea: Low single-digit growth APAC West: +3.0 China: +1.1 India: – |
APAC East: +14.4 South Korea: Mid teens growth APAC West: -4.6 China: -5.4 India: – |
Financial Forecasts and Valuation
Year to 31 Dec (US\$m) |
2023 |
2024 |
2025F |
2026F |
2027F |
Net turnover |
6,856 |
6,246 |
6,088 |
6,240 |
6,399 |
EBITDA |
2,023 |
1,807 |
1,794 |
1,914 |
2,023 |
Operating profit |
1,369 |
1,160 |
1,198 |
1,273 |
1,337 |
Net profit (adj.) |
852 |
726 |
789 |
834 |
875 |
EPS (US\$ cent) |
6.5 |
5.5 |
6.0 |
6.3 |
6.6 |
PE (x) |
16.2 |
19.1 |
17.5 |
16.7 |
15.9 |
P/B (x) |
1.3 |
1.4 |
1.4 |
1.4 |
1.4 |
EV/EBITDA (x) |
5.5 |
6.3 |
6.4 |
6.0 |
5.6 |
Dividend yield (%) |
5.0 |
5.4 |
5.8 |
6.2 |
6.5 |
Net margin (%) |
12.4 |
11.6 |
13.0 |
13.4 |
13.7 |
Net debt/(cash) to equity (%) |
-25.9 |
-25.3 |
-24.7 |
-24.8 |
-25.5 |
ROE (%) |
7.9 |
6.9 |
7.7 |
8.2 |
8.5 |
Valuation: The stock is currently trading at 6.4x 2025 EV/EBITDA and 6.0x 2026 EV/EBITDA, with a DCF-based target price of HK\$12.00 (implying 10.1x 2025 and 9.5x 2026 EV/EBITDA). Dividend yields are forecast to rise from 5.4% in 2024 to 6.5% in 2027.
Cash Flow and Balance Sheet Strength
Year to 31 Dec (US\$m) |
2024 |
2025F |
2026F |
2027F |
Operating cash flow |
1,134 |
1,323 |
1,479 |
1,572 |
Investing cash flow |
-409 |
-700 |
-632 |
-628 |
Financing cash flow |
-903 |
-718 |
-816 |
-862 |
Net cash inflow (outflow) |
-178 |
-96 |
31 |
82 |
Ending cash & cash equivalent |
2,867 |
2,771 |
2,802 |
2,884 |
Key Metrics for Investors
- Profitability: EBITDA margin to improve from 28.9% (2024) to 31.6% (2027).
- Net margin: 11.6% (2024) to 13.7% (2027).
- ROE: 6.9% (2024) to 8.5% (2027).
- Debt/Equity: Remains low, with net cash position sustained throughout the forecast period.
Investment Recommendation and Risks
- Recommendation: Maintain BUY with an unchanged target price of HK\$12.00.
- Rationale: Attractive valuation, resilient margins in China despite volume headwinds, margin expansion potential in South Korea, and solid balance sheet with healthy cash flow and dividend yield.
- Risks: Prolonged weakness in the restaurant channel in China due to anti-extravagance policy, inventory adjustment uncertainties, and macroeconomic headwinds in key markets.
- No earnings revision at this time, but ongoing monitoring of China and South Korea remains warranted.
Conclusion: Well-Positioned for Recovery and Growth
Despite short-term pressure on volumes, especially in China, Budweiser Brewing Company APAC demonstrates robust fundamentals, a strong brand portfolio, and a disciplined approach to cost and margin management. The company’s proactive inventory strategies, focus on premiumization, and innovation in non-alcoholic products underpin its long-term growth potential. With a substantial upside to the target price and a healthy dividend outlook, Bud APAC remains an attractive proposition for investors seeking exposure to the Asian consumer beverage sector.