Company Valuation: Most Kwai Chung Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 164.7 112 224.1 101.2 98.55 1,083
Change - -31.97% 100% -54.82% -2.67% 998.63%
Enterprise Value (EV) 1 82.01 48.93 174.8 59.98 55.85 1,033
Change - -40.33% 257.24% -65.69% -6.89% 1,749.44%
P/E 17.6x -6.86x -11x -11x 16.1x 670x
PBR 1.74x 1.47x 4.02x 2.22x 1.91x 20.3x
PEG - 0x -0.4x 0.2x -0x -9.1x
Capitalization / Revenue 2.79x 1.65x 5.66x 1.83x 1.05x 11.8x
EV / Revenue 1.39x 0.72x 4.41x 1.09x 0.6x 11.2x
EV / EBITDA 11.8x -2.68x -11.4x -6.2x 12.7x 435x
EV / EBIT 13.4x -2.56x -10.9x -5.81x 14.9x 608x
EV / FCF 5.5x -6.47x -22.1x -11x 51.2x 153x
FCF Yield 18.2% -15.5% -4.52% -9.09% 1.95% 0.65%
Dividend per Share 2 0.034 - - - - -
Rate of return 5.57% - - - - -
EPS 2 0.0346 -0.0605 -0.0755 -0.0341 0.0227 0.005985
Distribution rate 98.3% - - - - -
Net sales 1 59.11 67.78 39.59 55.2 93.59 92.01
EBITDA 1 6.954 -18.26 -15.32 -9.675 4.415 2.375
EBIT 1 6.128 -19.09 -16.08 -10.32 3.757 1.698
Net income 1 9.343 -16.32 -20.39 -9.215 6.126 1.616
Net Debt 1 -82.69 -63.12 -49.3 -41.27 -42.7 -49.79
Reference price 2 0.610 0.415 0.830 0.375 0.365 4.010
Nbr of stocks (in thousands) 270,000 270,000 270,000 270,000 270,000 270,000
Announcement Date 20/07/21 27/07/22 27/07/23 26/07/24 24/07/25 03/07/26
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 202M
19.99x0.79x8.84x1.21% 8.5B
14.72x0.85x8.06x1.29% 8.4B
25.13x - - - 2.39B
9.22x - - - 1.13B
Average 17.27x 0.82x 8.45x 1.25% 4.12B
Weighted average by Cap. 17.83x 0.82x 8.45x 1.25%

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. 1716 Stock
  4. Valuation Most Kwai Chung Limited