Valuation Homeland Interactive Technology Ltd.

Stocks

Delayed Hong Kong S.E. 11:08:03 26/08/2026 +03			5-day change	1st Jan Change
1.160 ^HKD	+2.20%		0.00%	-16.55%

07-17	Homeland Interactive Technology Ltd. commences an Equity Buyback Plan for 127,450,950 shares, representing 10% of its issued share capital, under the authorization approved on June 12, 2026.	CI
06-12	Homeland Interactive Technology Ltd.'s Equity Buyback announced on November 19, 2025 has expired.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,563	1,966	1,559	2,545	1,683	1,484
Change	-	-64.67%	-20.69%	63.27%	-33.89%	-11.82%
Enterprise Value (EV) ¹	4,841	871.2	352.2	1,128	490.3	204.3
Change	-	-82%	-59.57%	220.17%	-56.52%	-58.33%
P/E	14.4x	3.93x	3.42x	5.83x	-22.1x	25.8x
PBR	5.85x	1.32x	0.88x	1.24x	0.86x	0.79x
PEG	-	0.1x	-0.61x	-0.98x	0x	-0x
Capitalization / Revenue	7.21x	1.53x	1x	1.43x	1.21x	1.1x
EV / Revenue	6.27x	0.68x	0.23x	0.63x	0.35x	0.15x
EV / EBITDA	11.5x	1.59x	1.35x	2.58x	-3.42x	1.07x
EV / EBIT	11.6x	1.61x	1.4x	2.65x	-3.05x	1.39x
EV / FCF	14.1x	3.5x	1.99x	6.38x	-4.32x	0.88x
FCF Yield	7.08%	28.6%	50.3%	15.7%	-23.2%	114%
Dividend per Share ²	-	-	0.12	0.09	-	-
Rate of return	-	-	9.55%	4.47%	-	-
EPS ²	0.3077	0.3893	0.3673	0.3455	-0.0594	0.0485
Distribution rate	-	-	32.7%	26%	-	-
Net sales ¹	772	1,288	1,563	1,780	1,386	1,349
EBITDA ¹	421.7	547.8	260.8	437.7	-143.5	191
EBIT ¹	417.2	542.2	251.4	425.5	-160.9	146.9
Net income ¹	390.8	500.7	465.3	436.9	-74.17	59.14
Net Debt ¹	-722.2	-1,094	-1,207	-1,418	-1,193	-1,280
Reference price ²	4.4291	1.5316	1.2561	2.0151	1.3156	1.2491
Nbr of stocks (in thousands)	1,256,000	1,283,404	1,241,142	1,263,083	1,279,131	1,188,031
Announcement Date	4/21/21 A	4/26/22 A	4/25/23 A	4/25/24 A	4/29/25 A	4/28/26 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.($)
HOMELAND INTERACTIVE TECHNOLOGY LTD.	-	-	-	-	172M
DIDI GLOBAL INC.	-53.47x	0.43x	39.02x	-.--%	16.95B
BENDING SPOONS S.P.A.	62.73x	6.11x	11.22x	-	13.8B
SNAP INC.	-90.94x	1.57x	8x	-.--%	10.01B
GIANT NETWORK GROUP CO., LTD.	11.96x	4.59x	8.64x	3.03%	7.52B
LIFE360, INC.	30.19x	5.03x	25.29x	-.--%	3.67B
BEIJING ULTRAPOWER SOFTWARE CO., LTD.	12.54x	1.5x	7.41x	1.3%	2.33B
MODERN TIMES GROUP MTG AB	25.62x	1.48x	6.21x	-	1.68B
DENA CO., LTD.	6.33x	1.02x	6.34x	2.9%	1.47B
Average	0.62x	2.72x	14.02x	1.21%	6.4B
Weighted average by Cap.	-11.64x	2.92x	19.00x	0.72%