Valuation Lee & Man Paper Manufacturing Limited

Stocks

Delayed Hong Kong S.E. Other stock markets 09:08:53 14/07/2026 BST			5-day change	1st Jan Change
3.320 ^HKD	+4.73%		+6.75%	+18.57%

03-25	Lee & Man Paper to Guarantee Unit's 1.50 Billion Yuan Loan	MT
03-25	Lee & Man Paper Manufacturing Limited's Indirect Wholly-Owned Subsidiary Guigang Lee & Man Paper Company Limited Enters into Fixed Assets Loan Agreement for RMB 1,500 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	23,478	14,825	9,867	10,351	12,026	14,259	-	-
Change	-	-36.86%	-33.44%	4.9%	16.18%	18.57%	-	-
Enterprise Value (EV) ¹	35,697	29,354	27,643	30,812	31,090	32,095	30,690	29,215
Change	-	-17.77%	-5.83%	11.46%	0.9%	3.23%	-4.38%	-4.8%
P/E	7.54x	12.5x	9.39x	7.89x	6.19x	6.68x	6.23x	5.95x
PBR	0.7x	0.52x	0.34x	0.37x	0.4x	0.45x	0.43x	0.41x
PEG	-	-0.2x	-0.8x	0.3x	0.1x	0.67x	0.86x	1.27x
Capitalization / Revenue	0.72x	0.51x	0.4x	0.4x	0.45x	0.51x	0.49x	0.46x
EV / Revenue	1.1x	1.01x	1.11x	1.19x	1.17x	1.14x	1.06x	0.95x
EV / EBITDA	7.63x	9.74x	8.94x	7.66x	7.87x	7.75x	7.11x	6.78x
EV / EBIT	11.4x	18.5x	16.2x	12x	12.7x	11.9x	10.7x	10.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.26	0.098	0.086	0.107	0.159	0.1741	0.1895	0.1978
Rate of return	4.8%	2.85%	3.76%	4.44%	5.68%	5.24%	5.71%	5.96%
EPS ²	0.7187	0.2746	0.2439	0.3056	0.452	0.4968	0.5329	0.5579
Distribution rate	36.2%	35.7%	35.3%	35%	35.2%	35%	35.6%	35.5%
Net sales ¹	32,511	29,170	24,937	25,995	26,642	28,047	29,070	30,877
EBITDA ¹	4,680	3,014	3,094	4,021	3,953	4,143	4,315	4,312
EBIT ¹	3,130	1,586	1,710	2,558	2,440	2,686	2,871	2,850
Net income ¹	3,123	1,185	1,051	1,313	1,941	2,134	2,289	2,396
Net Debt ¹	12,219	14,529	17,776	20,461	19,064	17,835	16,430	14,956
Reference price ²	5.420	3.440	2.290	2.410	2.800	3.320	3.320	3.320
Nbr of stocks (in thousands)	4,331,659	4,309,565	4,308,808	4,295,000	4,295,000	4,295,000	-	-
Announcement Date	07/03/22	01/03/23	08/03/24	06/03/25	10/03/26	-	-	-

¹HKD in Million²HKD

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.($)
LEE & MAN PAPER MANUFACTURING LIMITED	6.38x	1.12x	7.59x	5.49%	1.74B
SMURFIT WESTROCK PLC	20.02x	1.11x	7x	4.25%	22.6B
PACKAGING CORPORATION OF AMERICA	22.81x	2.32x	11.12x	2.31%	20B
INTERNATIONAL PAPER COMPANY	27.87x	1.14x	8.72x	4.89%	19.59B
SIG GROUP AG	21.24x	2.31x	9.56x	1.87%	6.3B
SONOCO PRODUCTS COMPANY	13.43x	1.22x	7.07x	4%	5.3B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	19x	2.29x	13.4x	3.6%	5.13B
NINE DRAGONS PAPER (HOLDINGS) LIMITED	7.98x	1.32x	9.46x	1.19%	4.27B
MONDI PLC	26.25x	0.79x	7.24x	2.33%	4.16B
SCG PACKAGING	21.12x	1.3x	9.07x	2.28%	3.69B
Average	18.61x	1.49x	9.02x	3.22%	9.28B
Weighted average by Cap.	21.44x	1.53x	9.00x	3.47%