Valuation First Tractor Company Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:36 2026-07-10 EDT			5-day change	1st Jan Change
7.230 ^HKD	+2.26%		+0.84%	-13.52%

06-03	First Tractor to Pay 2025 Dividend on July 15	MT
06-02	First Tractor Company Limited Declares Final Dividend for the Year Ended December 31, 2025, Payable on 15 July 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,571	9,548	12,426	13,459	13,313	11,114	-	-
Change	-	-17.49%	30.14%	8.32%	-1.09%	-16.51%	-	-
Enterprise Value (EV) ¹	11,571	9,548	12,426	13,459	11,852	8,740	7,486	6,112
Change	-	-17.49%	30.14%	8.32%	-11.94%	-26.26%	-14.35%	-18.35%
P/E	-	-	-	-	10.4x	7.44x	6.01x	4.77x
PBR	-	-	-	-	-	-	-	-
PEG	-	-	-	-	-	0.5x	0.3x	0.2x
Capitalization / Revenue	-	0.77x	1.08x	1.13x	1.23x	0.91x	0.81x	0.69x
EV / Revenue	-	0.77x	1.08x	1.13x	1.1x	0.72x	0.54x	0.38x
EV / EBITDA	-	10.4x	9.62x	9.9x	9.63x	7.73x	5.36x	3.56x
EV / EBIT	-	16.2x	12.5x	12.9x	12.9x	9.56x	6.26x	4.08x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	0.1975	0.31	0.38	0.48
Rate of return	-	-	-	-	2.63%	4.96%	6.08%	7.68%
EPS ²	-	-	-	-	0.7226	0.84	1.04	1.31
Distribution rate	-	-	-	-	27.3%	36.9%	36.5%	36.6%
Net sales ¹	-	12,455	11,534	11,904	10,823	12,205	13,774	16,134
EBITDA ¹	-	920.5	1,292	1,360	1,231	1,131	1,397	1,718
EBIT ¹	-	588	996.3	1,046	918.2	913.8	1,196	1,500
Net income ¹	438.2	681.1	997	922	812	905	1,158	1,423
Net Debt ¹	-	-	-	-	-1,461	-2,374	-3,628	-5,002
Reference price ²	3.218	3.264	4.502	6.747	7.513	6.253	6.253	6.253
Nbr of stocks (in thousands)	1,123,645	1,123,645	1,123,645	1,123,645	1,123,645	1,123,645	-	-
Announcement Date	3/29/22	3/21/23	3/27/24	3/27/25	3/26/26	-	-	-

¹CNY in Million²CNY

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 TRACTOR COMPANY LIMITED	7.44x	0.72x	7.73x	4.96%	1.64B
DEERE & COMPANY	32.42x	5.13x	29.02x	1.11%	158B
THE TORO COMPANY	20.95x	-	-	1.69%	8.89B
BUCHER INDUSTRIES AG	16.94x	0.92x	8.21x	3.49%	3.87B
ESCORTS KUBOTA LIMITED	23.58x	2.43x	19.34x	1.37%	3.45B
LINDSAY CORPORATION	21.64x	-	-	1.29%	1.16B
YAMABIKO CORPORATION	9.55x	-	-	2.91%	957M
TÜRK TRAKTÖR VE ZIRAAT MAKINELERI	50.96x	0.81x	6.62x	0.88%	937M
Average	22.94x	2.00x	14.18x	2.21%	22.41B
Weighted average by Cap.	31.02x	4.91x	28.01x	1.24%