Company Valuation: Asia Tele-Net and Technology Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 524.5 541.6 409.7 350.6 344.4 362.6
Change - 3.25% -24.35% -14.42% -1.78% 5.29%
Enterprise Value (EV) 1 -491.5 -489.8 -135 -119.5 -244.4 -298.7
Change - 0.34% 72.44% 11.47% -104.46% -22.26%
P/E 3.78x -0.65x -13.3x 1.15x -24.5x -27.1x
PBR 0.25x 0.41x 0.35x 0.24x 0.24x 0.26x
PEG - 0x 0.1x -0x 0x 5.82x
Capitalization / Revenue 1.57x 1.49x 1.28x 0.89x 0.82x 0.74x
EV / Revenue -1.47x -1.34x -0.42x -0.3x -0.58x -0.61x
EV / EBITDA 8.3x 17x 1.59x 3.07x -5.88x -5.34x
EV / EBIT 7.57x 14.6x 1.53x 2.91x -6.91x -6.06x
EV / FCF -0.6x 2.48x -0.35x -1.25x -20.1x 42.2x
FCF Yield -167% 40.4% -284% -79.7% -4.98% 2.37%
Dividend per Share 2 0.03 0.03 0.03 0.03 0.03 0.03
Rate of return 2.44% 2.36% 2.88% 3.37% 3.33% 3.16%
EPS 2 0.3254 -1.966 -0.0781 0.7721 -0.0368 -0.0351
Distribution rate 9.22% -1.53% -38.4% 3.89% -81.5% -85.5%
Net sales 1 335.1 364.6 319.7 393.3 419.1 488.9
EBITDA 1 -59.24 -28.75 -84.84 -38.96 41.54 55.9
EBIT 1 -64.96 -33.64 -88.32 -41.09 35.35 49.28
Net income 1 138.8 -838.5 -32.73 304.2 -14.1 -13.41
Net Debt 1 -1,016 -1,031 -544.7 -470.1 -588.7 -661.3
Reference price 2 1.230 1.270 1.040 0.890 0.900 0.950
Nbr of stocks (in thousands) 426,463 426,463 393,953 393,953 382,633 381,683
Announcement Date 29/04/21 29/04/22 28/04/23 30/04/24 30/04/25 30/04/26
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 280M
22.73x12.72x18.71x0.35% 5,201B
22.45x11.01x14.92x1.12% 1,963B
40.91x16.76x24.67x0.71% 1,753B
13.32x8.09x9.77x0.06% 1,092B
4.95x3.09x3.72x0.21% 910B
82.76x14.96x56.23x-.--% 773B
-39.04x7.87x21.9x-.--% 473B
193.61x42.23x86.1x-.--% 260B
31.1x11.29x20.94x2.17% 241B
Average 41.42x 14.22x 28.55x 0.51% 1,267B
Weighted average by Cap. 28.13x 12.46x 20.94x 0.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 679 Stock
  4. Valuation Asia Tele-Net and Technology Corporation Limited