Company Valuation: Computime Group Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 356.9 589.8 404.4 299.1 353.9 383.4
Change - 65.26% -31.43% -26.04% 18.31% 8.33%
Enterprise Value (EV) 1 -74.3 622.8 446.4 306.5 320.2 371
Change - 938.22% -28.33% -31.34% 4.47% 15.87%
P/E 4.39x 7x 18x 3.52x 3.81x 18.6x
PBR 0.26x 0.43x 0.31x 0.22x 0.25x 0.27x
PEG - 2.19x -0.2x 0x 0.4x -0.2x
Capitalization / Revenue 0.1x 0.14x 0.1x 0.07x 0.09x 0.09x
EV / Revenue -0.02x 0.15x 0.11x 0.08x 0.08x 0.09x
EV / EBITDA -0.56x 3.84x 3.51x 1.42x 1.48x 2.69x
EV / EBIT -0.99x 6.37x 7.99x 2.12x 2.17x 5.41x
EV / FCF -0.32x -3.94x 2.23x 3.76x 2.08x 4.86x
FCF Yield -317% -25.4% 44.9% 26.6% 48.2% 20.6%
Dividend per Share 2 0.0595 0.0475 0.021 0.05 0.054 0.0121
Rate of return 14% 6.79% 4.38% 14.1% 12.9% 2.66%
EPS 2 0.0969 0.1 0.0267 0.1008 0.1103 0.0245
Distribution rate 61.4% 47.5% 78.7% 49.6% 49% 49.4%
Net sales 1 3,597 4,185 4,205 4,038 3,997 4,105
EBITDA 1 132.4 162.2 127 215.7 216 137.9
EBIT 1 75.26 97.72 55.9 144.8 147.6 68.52
Net income 1 81.39 84.23 22.5 84.77 92.6 20.74
Net Debt 1 -431.2 33.04 41.96 7.388 -33.67 -12.35
Reference price 2 0.4250 0.7000 0.4800 0.3550 0.4200 0.4550
Nbr of stocks (in thousands) 839,740 842,540 842,540 842,540 842,540 842,540
Announcement Date 7/15/21 A 7/19/22 A 7/24/23 A 7/5/24 A 7/17/25 A 7/16/26 A
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 42.42M
29.45x5.26x19.18x0.89% 115B
31.03x4.87x18.38x1.72% 88.57B
28.84x3.29x19.03x0.72% 63.15B
40.5x6.32x27.89x1.88% 59.03B
39.31x7.96x23.3x-.--% 57.12B
24.58x4.73x16.3x2.43% 34.54B
30.12x3.98x15.01x0.11% 29.27B
22.9x3.31x14.27x1.02% 27.66B
18.89x3.19x10.28x1.59% 26.13B
Average 29.51x 4.77x 18.18x 1.15% 50.05B
Weighted average by Cap. 30.87x 5.05x 19.34x 1.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Computime Group Limited

Historical PBR trend

Valuation ratios - PBR - Computime Group Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Computime Group Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Computime Group Limited

  1. Stock Market
  2. Stocks
  3. 320 Stock
  4. Valuation Computime Group Limited