Valuation Pacific Online Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:25 2026-10-28 EDT			5-day change	1st Jan Change
0.2100 ^HKD	0.00%		-8.70%	-33.33%

08-28	Pacific Online Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-30	Pacific Online Limited Provides Earnings Guidance for the Six Months Ended 30 June 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,191	1,260	780.8	494.2	325.4	321.4
Change	-	5.83%	-38.03%	-36.71%	-34.15%	-1.23%
Enterprise Value (EV) ¹	716.9	778.8	381.2	223.3	62.33	119.2
Change	-	8.64%	-51.06%	-41.43%	-72.08%	91.32%
P/E	7.34x	25.3x	-117x	-15.3x	7.43x	65.2x
PBR	1.12x	1.31x	0.93x	0.71x	0.47x	0.49x
PEG	-	-0.4x	1x	-0x	-0x	-0.7x
Capitalization / Revenue	1.23x	1.48x	0.96x	0.67x	0.51x	0.5x
EV / Revenue	0.74x	0.91x	0.47x	0.3x	0.1x	0.18x
EV / EBITDA	2.8x	33.6x	18x	99.9x	1.05x	4.88x
EV / EBIT	2.98x	84.7x	35.7x	-26.2x	1.26x	7.74x
EV / FCF	4.64x	6.09x	14.2x	-6.89x	2.92x	-5.62x
FCF Yield	21.6%	16.4%	7.05%	-14.5%	34.3%	-17.8%
Dividend per Share ²	0.13	0.1	0.1	0.04	0.045	0.035
Rate of return	12.4%	8.96%	14.5%	9.18%	15.7%	12.4%
EPS ²	0.1433	0.0441	-0.005888	-0.0285	0.0386	0.004339
Distribution rate	90.7%	227%	-1,698%	-140%	117%	807%
Net sales ¹	967.5	852.2	813.7	740.1	635	647
EBITDA ¹	255.6	23.21	21.16	2.235	59.22	24.43
EBIT ¹	240.4	9.191	10.67	-8.536	49.31	15.4
Net income ¹	161.9	49.92	-6.654	-32.34	43.74	4.923
Net Debt ¹	-473.7	-481.2	-399.6	-270.9	-263.1	-202.2
Reference price ²	1.0525	1.1161	0.6900	0.4357	0.2866	0.2831
Nbr of stocks (in thousands)	1,131,122	1,128,943	1,131,638	1,134,184	1,135,358	1,135,438
Announcement Date	4/15/21	4/28/22	4/14/23	4/9/24	4/11/25	4/13/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PACIFIC ONLINE LIMITED	-	-	-	-	30.39M
ALPHABET INC.	15.57x	7.54x	16.11x	0.27%	3,900B
META PLATFORMS, INC.	21.27x	6.23x	11.16x	0.34%	1,585B
MASTERCARD, INC.	31.18x	14.59x	23.07x	0.57%	534B
TENCENT HOLDINGS LIMITED	13.28x	3.53x	8.17x	1.53%	442B
NETFLIX, INC.	17.45x	5.16x	15.46x	-.--%	257B
ALIBABA GROUP HOLDING LIMITED	18.93x	1.38x	9.32x	1.09%	249B
SHOPIFY INC.	102.45x	13.59x	73.03x	-.--%	213B
UBER TECHNOLOGIES, INC.	20.72x	2.36x	12x	-.--%	134B
SPOTIFY TECHNOLOGY S.A.	42.2x	4.89x	32.28x	-.--%	114B
Average	31.45x	6.58x	22.29x	0.42%	742.9B
Weighted average by Cap.	20.94x	7.28x	16.64x	0.38%