Company Valuation: Dragon Rise Group Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 204 276 218.4 158.4 553 691.2
Change - 35.29% -20.87% -27.47% 249.09% 25%
Enterprise Value (EV) 1 177.6 183.9 150.7 120.2 508.8 694
Change - 3.58% -18.07% -20.21% 323.16% 36.4%
P/E -10.1x 37.1x 27.6x 37.8x 48.2x 44.2x
PBR 0.82x 1.08x 0.83x 0.59x 1.73x 2.06x
PEG - -0x 4.17x -0.8x 3.4x 1.2x
Capitalization / Revenue 0.22x 0.45x 0.28x 0.17x 0.42x 0.74x
EV / Revenue 0.19x 0.3x 0.19x 0.13x 0.39x 0.75x
EV / EBITDA -12.1x 9.8x 6.55x 4.74x 24.5x 47.1x
EV / EBIT -5x 245x 71.8x 15.1x 43.4x 90x
EV / FCF -57.6x 2.86x -4.93x -4.05x -17.7x -24.4x
FCF Yield -1.74% 34.9% -20.3% -24.7% -5.65% -4.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1676 0.0619 0.066 0.0349 0.0398 0.0544
Distribution rate - - - - - -
Net sales 1 922.9 613.6 786.2 945.9 1,314 929.9
EBITDA 1 -14.7 18.77 23 25.37 20.74 14.74
EBIT 1 -35.49 0.752 2.098 7.971 11.72 7.713
Net income 1 -20.11 7.431 7.923 4.188 9.032 15.65
Net Debt 1 -26.44 -92.08 -67.7 -38.17 -44.18 2.766
Reference price 2 1.700 2.300 1.820 1.320 1.920 2.400
Nbr of stocks (in thousands) 120,000 120,000 120,000 120,000 288,000 288,000
Announcement Date 13/07/21 12/07/22 11/07/23 09/07/24 22/07/25 21/07/26
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 57.27M
29.77x2.36x14.36x1.39% 6.48B
6.5x0.23x2.51x6.39% 3.03B
19.62x0.89x9.14x1.96% 1.07B
13.64x1.15x8.03x5.23% 811M
9.73x - - - 673M
Average 15.85x 1.16x 8.51x 3.74% 2.02B
Weighted average by Cap. 20.82x 1.57x 10.26x 3.05%

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. 6829 Stock
  4. Valuation Dragon Rise Group Holdings Limited