investorscraft@gmail.com

Intrinsic ValueFirst Pacific Company Limited (0142.HK)

Previous CloseHK$6.10
Intrinsic Value
Upside potential
Previous Close
HK$6.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

First Pacific Company Limited is a Hong Kong-based investment holding company with a diversified portfolio of strategic assets across Southeast Asia and other emerging markets. Its core operations are concentrated in consumer food products through PT Indofood Sukses Makmur, telecommunications via PLDT Inc. in the Philippines and Smartfren in Indonesia, and natural resources through Philex Mining. The company generates revenue through the manufacturing and sale of branded food items, provision of fixed-line and mobile telecom services, and the production of commodities like gold, copper, and palm oil. This multi-sector approach provides a natural hedge against regional economic cycles, leveraging its deep operational expertise and long-standing presence in its key markets. Its market position is characterized by ownership of leading, often market-dominant, companies in their respective domestic industries, providing stable cash flows and significant economies of scale. The firm's strategy focuses on active management of its holdings to drive operational improvements and long-term value creation for shareholders.

Revenue Profitability And Efficiency

First Pacific reported HKD 10.06 billion in revenue for the period. The company converted this into a net income of HKD 600.3 million, indicating a net profit margin of approximately 6%. Operating cash flow was robust at HKD 1.75 billion, significantly exceeding capital expenditures of HKD 462 million, demonstrating strong cash generation from its underlying operations.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.14. The substantial difference between its strong operating cash flow and lower reported net income suggests significant non-cash charges, likely from its equity-accounted investments. This structure means its true economic earnings power is more accurately reflected in the dividends and distributions received from its major holdings.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 2.86 billion against total debt of HKD 12.62 billion. This results in a net debt position, which is typical for a holding company with capital-intensive subsidiaries in infrastructure and telecom. The financial health is underpinned by the stable dividends from its core investments.

Growth Trends And Dividend Policy

The company has a clear shareholder returns policy, evidenced by a dividend per share of HKD 0.265. This payout represents a significant portion of its earnings, underscoring a commitment to returning capital. Growth is primarily driven by the organic expansion and strategic initiatives within its portfolio companies.

Valuation And Market Expectations

With a market capitalization of approximately HKD 27.5 billion, the market values the company's diverse asset portfolio. A beta of 0.589 suggests the stock is perceived as less volatile than the broader market, likely due to its defensive consumer and telecom exposures, indicating expectations of stable, albeit moderate, growth.

Strategic Advantages And Outlook

First Pacific's key advantage is its portfolio of market-leading businesses in high-growth emerging economies. Its outlook is tied to the economic development of the Philippines and Indonesia, with potential upside from digital adoption in telecom and rising consumer demand in its food segment, balanced by the inherent cyclicality of its natural resources operations.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount