Valuation Fire Rock Holdings Limited

Stocks

Delayed Hong Kong S.E. 11:08:05 09/11/2026 +03			5-day change	1st Jan Change
1.725 ^HKD	0.00%		0.00%	+7.81%

08-10	Fire Rock Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-02	Fire Rock Holdings Limited Announces Change of Headquarters and Principal Place of Business in Singapore	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,512	4,147	2,150	652.8	499.2	388.5
Change	-	-8.09%	-48.15%	-69.64%	-23.53%	-22.17%
Enterprise Value (EV) ¹	3,904	4,419	2,617	568.5	447.6	278
Change	-	13.21%	-40.79%	-78.27%	-21.28%	-37.89%
P/E	13.1x	-3.42x	71.2x	1.17x	-29.3x	-4.89x
PBR	6.57x	-8.99x	-5x	4.98x	4.45x	3.03x
PEG	-	0x	-1x	0x	0x	-0x
Capitalization / Revenue	8.66x	4.01x	18.7x	4.84x	3.55x	2.66x
EV / Revenue	7.49x	4.27x	22.7x	4.21x	3.18x	1.9x
EV / EBITDA	9.21x	6.76x	208x	314x	20.7x	42.1x
EV / EBIT	9.4x	6.91x	222x	920x	22.7x	58.6x
EV / FCF	12.5x	6.11x	-12x	-16.8x	58.3x	19.1x
FCF Yield	7.99%	16.4%	-8.35%	-5.94%	1.72%	5.23%
Dividend per Share ³	0.219	-	-	-	-	-
Rate of return	0.93%	-	-	-	-	-
EPS ³	1.788	-6.318	0.1573	2.916	-0.0889	-0.3273
Distribution rate	12.3%	-	-	-	-	-
Net sales ¹	520.9	1,035	115.1	134.9	140.6	146.2
EBITDA ¹	424.1	653.5	12.59	1.81	21.63	6.595
EBIT ¹	415.1	639.9	11.77	0.618	19.7	4.744
Net income ¹	343.2	-1,213	30.2	559.9	-17.06	-64.41
Net Debt ¹	-608.3	272.2	466.4	-84.28	-51.65	-110.6
Reference price ³	23.500	21.600	11.200	3.400	2.600	1.600
Nbr of stocks (in thousands)	192,000	192,000	192,000	192,000	192,000	242,821
Announcement Date	4/11/21 A	8/9/23 A	8/9/23 A	4/25/24 A	4/24/25 A	4/27/26 A

¹HKD in Million²CNY in Million³HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FIRE ROCK HOLDINGS LIMITED	-	-	-	-	53.42M
ALPHABET INC.	14.58x	6.76x	14.62x	0.31%	3,496B
META PLATFORMS, INC.	20.95x	6.12x	10.99x	0.35%	1,560B
MASTERCARD, INC.	33.25x	15.48x	24.5x	0.54%	569B
TENCENT HOLDINGS LIMITED	14.55x	3.86x	8.95x	1.4%	482B
ALIBABA GROUP HOLDING LIMITED	20.79x	1.51x	10.12x	1%	272B
NETFLIX, INC.	17.69x	5.23x	15.68x	-.--%	260B
SHOPIFY INC.	93.79x	12.16x	66.67x	-.--%	192B
UBER TECHNOLOGIES, INC.	26.08x	2.49x	12.58x	-.--%	140B
SPOTIFY TECHNOLOGY S.A.	45.58x	5.34x	35.23x	-.--%	124B
Average	31.92x	6.55x	22.15x	0.4%	709B
Weighted average by Cap.	20.74x	6.90x	15.82x	0.41%