Valuation First Pacific Company Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:35 2026-10-22 EDT			5-day change	1st Jan Change
4.620 ^HKD	-0.65%		-5.23%	-22.48%

08-27	First Pacific Company Limited, H1 2026 Earnings Call, Aug 27, 2026
08-27	First Pacific Company Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,572	1,266	1,687	2,470	3,261	2,508	-	-
Change	-	-19.5%	33.25%	46.43%	32.05%	-23.11%	-	-
Enterprise Value (EV) ¹	9,286	9,803	9,924	11,090	11,483	10,625	10,248	10,333
Change	-	5.57%	1.23%	11.75%	3.54%	-7.48%	-3.55%	0.83%
P/E	4.77x	3.25x	3.37x	4.11x	4.94x	3.72x	3.16x	2.96x
PBR	0.48x	0.38x	0.46x	0.63x	0.74x	0.52x	0.46x	0.41x
PEG	-	0.2x	0.1x	0.2x	0.52x	1.25x	0.2x	0.43x
Capitalization / Revenue	0.17x	0.12x	0.16x	0.25x	0.32x	0.24x	0.24x	0.22x
EV / Revenue	1.02x	0.95x	0.94x	1.1x	1.12x	1.02x	0.96x	0.91x
EV / EBITDA	5.43x	4.56x	4.01x	4.51x	2.88x	3.76x	3.45x	3.86x
EV / EBIT	7.6x	5.83x	4.93x	5.46x	3.25x	4.58x	4.15x	3.66x
EV / FCF	10.5x	8.73x	7.07x	8.52x	9.42x	8.05x	7.9x	8.13x
FCF Yield	9.54%	11.5%	14.1%	11.7%	10.6%	12.4%	12.7%	12.3%
Dividend per Share ²	0.0243	0.0282	0.0295	0.0327	0.0346	0.0371	0.0424	0.0475
Rate of return	6.6%	9.44%	7.41%	5.63%	4.52%	6.27%	7.15%	8.01%
EPS ²	0.0771	0.0919	0.1181	0.1414	0.1549	0.1595	0.1874	0.2004
Distribution rate	31.5%	30.7%	25%	23.1%	22.3%	23.3%	22.6%	23.7%
Net sales ¹	9,103	10,305	10,511	10,057	10,232	10,368	10,663	11,324
EBITDA ¹	1,709	2,150	2,475	2,462	3,983	2,826	2,970	2,680
EBIT ¹	1,221	1,682	2,013	2,031	3,529	2,318	2,471	2,826
Net income ¹	333.3	391.6	501.2	600.3	661	677.1	793.6	855
Net Debt ¹	7,714	8,538	8,238	8,621	8,222	8,117	7,740	7,825
Reference price ²	0.3681	0.2988	0.3981	0.5806	0.7657	0.5926	0.5926	0.5926
Nbr of stocks (in thousands)	4,272,062	4,235,939	4,236,656	4,253,694	4,259,213	4,259,213	-	-
Announcement Date	3/31/22	3/30/23	3/27/24	3/28/25	3/30/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FIRST PACIFIC COMPANY LIMITED	3.72x	1.03x	3.76x	6.27%	2.52B
NESTLÉ S.A.	21.72x	2.95x	14.6x	3.76%	260B
MONDELEZ INTERNATIONAL, INC.	19.52x	2.5x	14.91x	3.28%	80.08B
DANONE	16.46x	1.7x	9.66x	3.84%	43.91B
ARCHER-DANIELS-MIDLAND COMPANY	14.68x	0.52x	9.43x	2.63%	38.25B
THE HERSHEY COMPANY	20.31x	3.1x	12.61x	3.44%	33.72B
AJINOMOTO CO., INC.	36.13x	3.12x	18.18x	1.03%	31.87B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.25x	5.22x	16.65x	3.32%	28.77B
KRAFT HEINZ	-8.28x	1.82x	9.09x	6.83%	27.87B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	17.2x	1.66x	11.7x	4.96%	26.15B
Average	16.67x	2.36x	12.06x	3.93%	57.34B
Weighted average by Cap.	19.69x	2.64x	13.66x	3.65%