Company Valuation: Asia Commercial Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 184.5 156.9 154.7 227.9 171.8 164.4
Change - -14.98% -1.43% 47.34% -24.59% -4.35%
Enterprise Value (EV) 1 289.1 181.4 189.8 268.6 158 97.96
Change - -37.24% 4.59% 41.54% -41.17% -38%
P/E 3.15x 1.87x 3.54x 8.7x 7.02x 4.17x
PBR 0.45x 0.33x 0.34x 0.51x 0.39x 0.35x
PEG - 0x -0.1x -0.2x -1.06x 0.1x
Capitalization / Revenue 0.16x 0.2x 0.22x 0.32x 0.24x 0.25x
EV / Revenue 0.25x 0.23x 0.27x 0.38x 0.22x 0.15x
EV / EBITDA 3.14x 1.72x 1.58x 2.37x 1.49x 1.07x
EV / EBIT 3.41x 1.79x 1.63x 2.55x 1.58x 1.09x
EV / FCF 2.39x 1.16x 2.5x 4.31x 1.69x 1.42x
FCF Yield 41.9% 86.3% 39.9% 23.2% 59% 70.2%
Dividend per Share 2 - 0.1072 0.0469 0.0348 0.0268 0.0304
Rate of return - 51% 22.7% 11.4% 11.6% 13.8%
EPS 2 0.0784 0.1122 0.0584 0.0351 0.0327 0.0528
Distribution rate - 95.6% 80.3% 99.2% 81.8% 57.6%
Net sales 1 1,165 784.8 710.6 705.4 709.4 669.6
EBITDA 1 92.14 105.3 120.5 113.5 105.8 91.36
EBIT 1 84.66 101.6 116.2 105.4 100.1 89.73
Net income 1 58.54 83.82 43.65 26.2 24.46 39.46
Net Debt 1 104.5 24.54 35.1 40.7 -13.83 -66.4
Reference price 2 0.2470 0.2100 0.2070 0.3050 0.2300 0.2200
Nbr of stocks (in thousands) 747,123 747,123 747,123 747,123 747,123 747,123
Announcement Date 7/27/21 A 7/28/22 A 7/20/23 A 7/17/24 A 7/24/25 A 7/28/26 A
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 23.71M
48.89x1.88x27.69x0.41% 6.5B
9.87x0.4x3.83x1.46% 3.72B
41.12x - - - 2.68B
14.97x1.1x7.98x-.--% 2.4B
32.67x3.58x11.65x2.99% 2.06B
6.91x0.46x2.94x5.81% 1.98B
40.72x1.41x25.19x0.45% 1.74B
10.42x - - - 1.37B
Average 25.70x 1.47x 13.21x 1.85% 2.5B
Weighted average by Cap. 29.70x 1.47x 15.60x 1.44%

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. 104 Stock
  4. Valuation Asia Commercial Holdings Limited