Valuation Goldpac Group Limited

Stocks

Market Closed - Hong Kong S.E. 11:08:08 30/10/2026 +03			5-day change	1st Jan Change
0.5700 ^HKD	-1.72%		-1.72%	-32.14%

08-24	Goldpac Group Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-16	Goldpac Group Warns of Up to 130% Drop in H1 Profit	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	989.7	1,122	1,145	1,129	758	608.3
Change	-	13.4%	2.06%	-1.48%	-32.83%	-19.75%
Enterprise Value (EV) ¹	-351.3	45.08	203.4	66.47	-276.9	-643.9
Change	-	112.83%	351.22%	-67.32%	-516.67%	-132.5%
P/E	6.75x	8.11x	7.72x	8.48x	14.9x	15.1x
PBR	0.5x	0.56x	0.56x	0.54x	0.38x	0.3x
PEG	-	-1.74x	0.99x	-0.8x	-0.2x	-0.7x
Capitalization / Revenue	0.77x	0.82x	0.75x	0.8x	0.69x	0.65x
EV / Revenue	-0.27x	0.03x	0.13x	0.05x	-0.25x	-0.69x
EV / EBITDA	-1.86x	0.29x	1.8x	0.39x	-6.03x	-11.8x
EV / EBIT	-2.35x	0.38x	2.68x	0.53x	-172x	-48.4x
EV / FCF	4.48x	2.06x	-12.7x	-1.07x	-1.78x	-5.3x
FCF Yield	22.3%	48.6%	-7.9%	-93.5%	-56.1%	-18.9%
Dividend per Share ²	0.1095	0.102	0.105	0.092	0.051	0.04
Rate of return	9.22%	7.5%	7.51%	6.67%	5.43%	5.3%
EPS ²	0.176	0.1678	0.1809	0.1628	0.063	0.05
Distribution rate	62.2%	60.8%	58%	56.5%	81%	80%
Net sales ¹	1,282	1,377	1,530	1,417	1,095	930.8
EBITDA ¹	188.9	153.4	113	171.5	45.92	54.35
EBIT ¹	149.3	118.4	75.9	125.5	1.609	13.31
Net income ¹	145.7	138.2	147.4	132.1	50.89	40.12
Net Debt ¹	-1,341	-1,077	-942	-1,062	-1,035	-1,252
Reference price ²	1.1873	1.3605	1.3976	1.3797	0.9397	0.7548
Nbr of stocks (in thousands)	833,561	824,937	819,577	817,935	806,637	805,802
Announcement Date	4/13/21 A	4/13/22 A	4/13/23 A	4/16/24 A	4/25/25 A	4/24/26 A

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.($)
GOLDPAC GROUP LIMITED	-	-	-	-	58.55M
MICROSOFT CORPORATION	26.23x	9.77x	15.83x	0.75%	3,876B
PALANTIR TECHNOLOGIES INC.	118.48x	52.39x	85.4x	-.--%	442B
ORACLE CORPORATION	19.59x	5.66x	9.85x	1.53%	396B
PALO ALTO NETWORKS, INC.	232.13x	20.7x	60.61x	-.--%	300B
SAP SE	29.22x	5.98x	18.57x	1.27%	272B
CROWDSTRIKE HOLDINGS, INC.	2504.3x	41.91x	137.1x	-.--%	257B
SERVICENOW, INC.	73.17x	6.72x	17.61x	-.--%	109B
FORTINET, INC.	42.17x	11.66x	29.9x	-.--%	99.98B
ADOBE INC.	13.72x	3.65x	7.63x	-.--%	97.39B
Average	339.89x	17.60x	42.50x	0.39%	584.97B
Weighted average by Cap.	153.24x	14.39x	28.57x	0.66%