Valuation Activation Group Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 11:08:08 18/06/2026 +03			5-day change	1st Jan Change
0.8100 ^HKD	-2.41%		-2.41%	-23.58%

05-21	Activation Group Holdings Limited Declares Final Special Dividend for the Year Ended December 31, 2025	CI
05-21	Activation Group Holdings Limited Declares Final Dividend for the Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	493.3	890.3	639	723.3	608.9	709.4
Change	-	80.49%	-28.23%	13.2%	-15.83%	16.51%
Enterprise Value (EV) ¹	201.6	490.4	348.3	422.8	237.5	419.6
Change	-	143.31%	-28.97%	21.39%	-43.84%	76.7%
P/E	21.3x	9.45x	26.7x	6.65x	7.68x	9.33x
PBR	1.37x	2.19x	1.9x	2.13x	1.78x	2.07x
PEG	-	0x	-0.4x	0x	-0.3x	-2.26x
Capitalization / Revenue	1.08x	0.98x	0.92x	0.75x	0.72x	1x
EV / Revenue	0.44x	0.54x	0.5x	0.44x	0.28x	0.59x
EV / EBITDA	6.79x	3.57x	8.29x	2.76x	2.26x	5x
EV / EBIT	6.99x	3.6x	8.72x	2.8x	2.31x	5.13x
EV / FCF	-6.22x	3.21x	7.15x	4.31x	1.55x	-18.9x
FCF Yield	-16.1%	31.1%	14%	23.2%	64.7%	-5.28%
Dividend per Share ²	-	0.0247	0.0117	0.0741	0.0536	0.0494
Rate of return	-	2.09%	1.36%	7.63%	6.55%	5.19%
EPS ²	0.0305	0.1251	0.0321	0.146	0.1065	0.1021
Distribution rate	-	19.7%	36.3%	50.7%	50.3%	48.4%
Net sales ¹	458	904.1	694.8	967.2	847.8	707.4
EBITDA ¹	29.66	137.2	42.03	153.1	104.9	83.88
EBIT ¹	28.84	136.4	39.97	150.9	102.7	81.84
Net income ¹	23.42	92.49	23.63	108	79.24	76
Net Debt ¹	-291.7	-399.9	-290.7	-300.5	-371.4	-289.8
Reference price ²	0.6484	1.1813	0.8580	0.9713	0.8175	0.9525
Nbr of stocks (in thousands)	760,836	753,718	744,742	744,742	744,742	744,742
Announcement Date	4/28/21 A	4/25/22 A	4/20/23 A	4/19/24 A	4/16/25 A	4/17/26 A

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ACTIVATION GROUP HOLDINGS LIMITED	-	-	-	-	76.98M
TUI AG	6.3x	0.21x	2.34x	2.42%	4.17B
ROUND ONE CORPORATION	14.79x	1.64x	4.34x	1.83%	1.61B
PURSUIT ATTRACTIONS AND HOSPITALITY, INC.	31.16x	-	-	-	1.39B
COMPAGNIE DES ALPES	8.67x	1.64x	5.41x	5.37%	1.3B
LUCKY STRIKE ENTERTAINMENT CORPORATION	-55.93x	2.13x	7.73x	3.16%	1.04B
HUANGSHAN TOURISM DEVELOPMENT CO.,LTD.	22.35x	-	-	1.51%	977M
FUJI KYUKO CO., LTD.	21.77x	2.89x	10.51x	1.42%	824M
Average	7.01x	1.71x	6.07x	2.62%	1.42B
Weighted average by Cap.	7.65x	1.15x	4.52x	2.62%