|
Market Closed -
Hong Kong S.E.
09:09:09 20/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 1.730 HKD | 0.00% |
|
-2.81% | +8.12% |
Company Valuation: Fire Rock Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 4,512 | 4,147 | 2,150 | 652.8 | 499.2 | 388.5 |
| Change | - | -8.09% | -48.15% | -69.64% | -23.53% | -22.17% |
| Enterprise Value (EV) 1 | 3,904 | 4,419 | 2,617 | 568.5 | 447.6 | 278.9 |
| Change | - | 13.21% | -40.79% | -78.27% | -21.28% | -37.67% |
| P/E | 13.1x | -3.42x | 71.2x | 1.17x | -29.3x | -4.89x |
| PBR | 6.57x | -8.99x | -5x | 4.98x | 4.45x | 3.03x |
| PEG | - | 0x | -1x | 0x | 0x | -0x |
| Capitalization / Revenue | 8.66x | 4.01x | 18.7x | 4.84x | 3.55x | 2.66x |
| EV / Revenue | 7.49x | 4.27x | 22.7x | 4.21x | 3.18x | 1.91x |
| EV / EBITDA | 9.21x | 6.76x | 208x | 314x | 20.7x | 42.3x |
| EV / EBIT | 9.4x | 6.91x | 222x | 920x | 22.7x | 58.8x |
| EV / FCF | 12.5x | 6.11x | -12x | -16.8x | 58.3x | 20x |
| FCF Yield | 7.99% | 16.4% | -8.35% | -5.94% | 1.72% | 5% |
| Dividend per Share 3 | 0.219 | - | - | - | - | - |
| Rate of return | 0.93% | - | - | - | - | - |
| EPS 3 | 1.788 | -6.318 | 0.1573 | 2.916 | -0.0889 | -0.3273 |
| Distribution rate | 12.3% | - | - | - | - | - |
| Net sales 1 | 520.9 | 1,035 | 115.1 | 134.9 | 140.6 | 146.2 |
| EBITDA 1 | 424.1 | 653.5 | 12.59 | 1.81 | 21.63 | 6.595 |
| EBIT 1 | 415.1 | 639.9 | 11.77 | 0.618 | 19.7 | 4.744 |
| Net income 1 | 343.2 | -1,213 | 30.2 | 559.9 | -17.06 | -64.41 |
| Net Debt 1 | -608.3 | 272.2 | 466.4 | -84.28 | -51.65 | -109.6 |
| Reference price 3 | 23.500 | 21.600 | 11.200 | 3.400 | 2.600 | 1.600 |
| Nbr of stocks (in thousands) | 192,000 | 192,000 | 192,000 | 192,000 | 192,000 | 242,821 |
| Announcement Date | 11/04/21 | 09/08/23 | 09/08/23 | 25/04/24 | 24/04/25 | 27/04/26 |
1HKD in Million2CNY in Million3HKD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 53.58M | |
| 13.54x | 2.96x | 7.68x | 2.61% | 79.37B | |
| 20.08x | 3.54x | 12.83x | 15.64% | 14.81B | |
| 10.85x | 1.42x | 4.16x | 1.02% | 6.99B | |
| 25.57x | 2.43x | 11.43x | 1.74% | 6.57B | |
| 13.02x | 2.22x | 10.23x | 6.25% | 6.06B | |
| 14.26x | 3.32x | 8.81x | 5.19% | 4.1B | |
| 15.17x | 5.15x | 12.21x | 3.31% | 3.5B | |
| 14.11x | 2.18x | 10.42x | 6.13% | 3.26B | |
| 9.89x | 1x | 4.59x | 1.34% | 3.06B | |
| Average | 15.17x | 2.69x | 9.15x | 4.81% | 12.78B | |
| Weighted average by Cap. | 14.74x | 2.88x | 8.56x | 4.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 1909 Stock
- Valuation Fire Rock Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
