Saturday, August 2nd, 2025

Budweiser APAC (1876 HK) 2Q25 Results: BUY Rating Maintained, Target Price HK$12, Growth Outlook & Analysis

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.

Bumitama Agri Ltd: Sustained Uptrend Signals Continued Growth

Date: October 24, 2024Broker: CGS International Securities Pte. Ltd. Company OverviewBumitama Agri Ltd. is involved in the cultivation and harvesting of oil palm trees. The company operates oil palm plantations primarily in Indonesia. Its...

China Aviation Oil (CAO) Stock Analysis 2025: Growth Outlook, Financials, Risks & Opportunities

Broker: CGS International Date of Report: July 24, 2025 China Aviation Oil (Singapore): Poised for Growth as China’s Air Travel Skyrockets Overview: Exclusive Gateway to China’s Jet Fuel Market China Aviation Oil (Singapore) Corporation...

DFI Retail Group Delivers Strong 1H25 Results, Announces 16% Dividend Yield and Strategic Transformation Plans

Broker: CGS International Date of Report: July 23, 2025 DFI Retail Group Delivers Strong Earnings, Announces Generous Special Dividend: In-Depth Analysis and Peer Comparison Overview: DFI Retail Group’s 1H25 Performance Shines With Special Dividend...