Company Valuation: OneForce Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 150.3 114.3 87.14 86.47 58.68 93.71
Change - -23.96% -23.76% -0.77% -32.13% 59.69%
Enterprise Value (EV) 1 141.9 134.1 117.3 176.8 143 202
Change - -5.52% -12.49% 50.7% -19.13% 41.27%
P/E 7.21x 5.19x 2.68x 10.3x -1.56x -0.7x
PBR 0.7x 0.49x 0.32x 0.31x 0.24x 0.88x
PEG - 0.93x 0.1x -0.1x 0x -0x
Capitalization / Revenue 0.51x 0.3x 0.19x 0.18x 0.16x 0.43x
EV / Revenue 0.48x 0.36x 0.26x 0.36x 0.38x 0.92x
EV / EBITDA 5.19x 4.67x 3.1x 13.1x -3.85x -1.67x
EV / EBIT 5.48x 4.91x 3.21x 14.4x -3.72x -1.65x
EV / FCF -11.2x -4.27x -6.58x -3.31x 11.3x 8.88x
FCF Yield -8.9% -23.4% -15.2% -30.2% 8.85% 11.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0421 0.0444 0.0657 0.0169 -0.0758 -0.2692
Distribution rate - - - - - -
Net sales 1 293.7 376.7 449.9 490.6 377.7 219.2
EBITDA 1 27.32 28.73 37.89 13.52 -37.12 -120.9
EBIT 1 25.91 27.3 36.57 12.26 -38.4 -122
Net income 1 20.86 22.02 32.57 8.357 -37.55 -133.4
Net Debt 1 -8.419 19.77 30.18 90.33 84.28 108.3
Reference price 2 0.3034 0.2307 0.1759 0.1745 0.1185 0.1891
Nbr of stocks (in thousands) 495,415 495,415 495,415 495,415 495,415 495,415
Announcement Date 23/07/21 22/07/22 20/07/23 22/07/24 25/07/25 24/07/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 18M
12.41x1.16x5.44x2.37% 17.39B
8.03x14.23x - 0.48% 14.63B
6.55x10.16x29.64x2.42% 12.52B
Average 9.00x 8.52x 17.54x 1.76% 11.14B
Weighted average by Cap. 9.32x 7.98x 15.57x 1.76%

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. 1933 Stock
  4. Valuation OneForce Holdings Limited