Valuation First Pacific Company Limited

Stocks

Delayed Hong Kong S.E. 23:25:00 2026-09-23 EDT			5-day change	1st Jan Change
4.735 ^HKD	-1.97%		-1.46%	-20.55%

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	2,623	-	-
Change	-	-19.5%	33.25%	46.43%	32.05%	-19.58%	-	-
Enterprise Value (EV) ¹	9,286	9,803	9,924	11,090	11,483	10,740	10,363	10,448
Change	-	5.57%	1.23%	11.75%	3.54%	-6.47%	-3.51%	0.82%
P/E	4.77x	3.25x	3.37x	4.11x	4.94x	3.86x	3.29x	3.07x
PBR	0.48x	0.38x	0.46x	0.63x	0.74x	0.54x	0.48x	0.43x
PEG	-	0.2x	0.1x	0.2x	0.52x	1.3x	0.2x	0.44x
Capitalization / Revenue	0.17x	0.12x	0.16x	0.25x	0.32x	0.25x	0.25x	0.23x
EV / Revenue	1.02x	0.95x	0.94x	1.1x	1.12x	1.04x	0.97x	0.92x
EV / EBITDA	5.43x	4.56x	4.01x	4.51x	2.88x	3.8x	3.49x	3.9x
EV / EBIT	7.6x	5.83x	4.93x	5.46x	3.25x	4.63x	4.19x	3.7x
EV / FCF	10.5x	8.73x	7.07x	8.52x	9.42x	8.14x	7.99x	8.22x
FCF Yield	9.54%	11.5%	14.1%	11.7%	10.6%	12.3%	12.5%	12.2%
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%	6.03%	6.88%	7.71%
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	0.6158	0.6158	0.6158
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FIRST PACIFIC COMPANY LIMITED	3.83x	1.03x	3.79x	6.07%	2.6B
NESTLÉ S.A.	20.35x	2.78x	13.85x	4.07%	241B
MONDELEZ INTERNATIONAL, INC.	19.44x	2.45x	14.63x	3.37%	77.96B
DANONE	16.19x	1.7x	9.6x	3.86%	44.83B
ARCHER-DANIELS-MIDLAND COMPANY	15.25x	0.54x	9.75x	2.58%	39.68B
THE HERSHEY COMPANY	20.39x	3.11x	12.62x	3.43%	33.85B
AJINOMOTO CO., INC.	33.6x	2.92x	16.98x	1.1%	29.74B
KRAFT HEINZ	-8.46x	1.85x	9.19x	6.68%	28.46B
NESTLÉ INDIA LIMITED	63.24x	9.7x	40.23x	1.2%	27.54B
BUNGE GLOBAL SA	11.21x	0.37x	8.46x	2.62%	21.13B
Average	19.51x	2.65x	13.91x	3.5%	54.72B
Weighted average by Cap.	20.46x	2.71x	14.24x	3.59%