Valuation Best Pacific International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:55 2026-09-11 EDT			5-day change	1st Jan Change
2.655 ^HKD	-2.75%		0.00%	-18.56%

08-24	Best Pacific International Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
06-09	Best Pacific International Holdings Limited Approves Final Dividend for the Year Ended 31 December 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,173	1,217	1,154	3,171	3,390	2,761	-	-
Change	-	-44.02%	-5.13%	174.77%	6.89%	-18.56%	-	-
Enterprise Value (EV) ¹	3,435	2,264	1,741	3,649	3,638	2,550	2,440	2,305
Change	-	-34.1%	-23.09%	109.58%	-0.3%	-29.9%	-4.32%	-5.51%
P/E	5.41x	4.07x	3.33x	5.22x	6.15x	4.98x	4.41x	3.88x
PBR	0.66x	0.4x	0.36x	0.92x	-	0.68x	0.63x	0.58x
PEG	-	-0.2x	0.2x	0.1x	-0.66x	9.3x	0.3x	0.3x
Capitalization / Revenue	0.45x	0.27x	0.27x	0.63x	0.68x	0.49x	0.45x	0.42x
EV / Revenue	0.72x	0.5x	0.41x	0.72x	0.72x	0.45x	0.4x	0.35x
EV / EBITDA	4.25x	3.73x	2.13x	3.29x	3.37x	2.41x	2.1x	2.02x
EV / EBIT	7.25x	8.1x	4.01x	5.33x	5.72x	3.57x	3.06x	2.53x
EV / FCF	12.7x	5.55x	2.4x	8.34x	-	-	-	-
FCF Yield	7.9%	18%	41.6%	12%	-	-	-	-
Dividend per Share ²	0.193	0.115	0.1668	0.2924	0.265	0.2665	0.3035	0.342
Rate of return	9.23%	9.83%	15%	9.59%	8.13%	10%	11.4%	12.9%
EPS ²	0.3864	0.2877	0.3336	0.5848	0.5302	0.533	0.6019	0.684
Distribution rate	49.9%	40%	50%	50%	50%	50%	50.4%	50%
Net sales ¹	4,793	4,493	4,201	5,061	5,021	5,667	6,138	6,569
EBITDA ¹	807.8	606.4	815.7	1,111	1,081	1,060	1,163	1,142
EBIT ¹	473.8	279.3	433.6	684.6	636	713.6	796.3	910.8
Net income ¹	401.8	299.2	346.9	608.1	551.4	554.5	627.7	711.3
Net Debt ¹	1,262	1,047	586.7	477.3	247.9	-210.8	-321	-455.4
Reference price ²	2.090	1.170	1.110	3.050	3.260	2.655	2.655	2.655
Nbr of stocks (in thousands)	1,039,808	1,039,808	1,039,808	1,039,808	1,039,808	1,039,808	-	-
Announcement Date	3/28/22	3/27/23	3/25/24	3/24/25	3/23/26	-	-	-