Company Valuation: StarGlory Holdings Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 195.8 203.1 192.7 296.8 247 98.25
Change - 3.72% -5.13% 54.05% -16.79% -60.22%
Enterprise Value (EV) 1 305.6 332 327.5 431.8 361.7 228.6
Change - 8.64% -1.37% 31.85% -16.23% -36.81%
P/E 77.7x -10.3x -15.5x -18.3x -10.5x -3.77x
PBR -2.31x -1.93x -1.65x -2.23x -1.89x -0.62x
PEG - 0x 0.4x -0.6x -0.3x -0.3x
Capitalization / Revenue 1.04x 1.18x 1.19x 2.99x 6.6x 6.53x
EV / Revenue 1.63x 1.93x 2.02x 4.34x 9.67x 15.2x
EV / EBITDA -57.4x -30.5x -26.3x -50x -27.4x -19.2x
EV / EBIT -32.7x -22x -19.7x -37.1x -25.5x -18x
EV / FCF 57.4x 21.7x 36.2x 40.4x 55.4x -39.2x
FCF Yield 1.74% 4.61% 2.76% 2.47% 1.81% -2.55%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.00484 -0.038 -0.0238 -0.0311 -0.0422 -0.047
Distribution rate - - - - - -
Net sales 1 187.9 171.9 162.5 99.39 37.42 15.05
EBITDA 1 -5.324 -10.88 -12.45 -8.636 -13.2 -11.88
EBIT 1 -9.344 -15.09 -16.62 -11.65 -14.2 -12.72
Net income 1 2.521 -19.81 -12.39 -16.2 -22.28 -26.07
Net Debt 1 109.8 128.9 134.8 134.9 114.7 130.3
Reference price 2 0.3760 0.3900 0.3700 0.5700 0.4450 0.1770
Nbr of stocks (in thousands) 520,772 520,772 520,772 520,772 555,058 555,058
Announcement Date 6/30/21 A 6/29/22 A 6/29/23 A 7/30/24 A 7/31/25 A 7/30/26 A
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.82M
46.26x3.67x23.89x2.38% 121B
23.28x1.18x11.61x2.4% 52.37B
19.58x1.98x11.95x2.94% 25.03B
12.77x1.84x8.28x0.81% 12B
33.49x1.4x11.75x0.72% 11.48B
32.27x0.48x9.05x2.9% 9.7B
126.91x5.16x40.71x-.--% 8.09B
12.92x1.06x6.13x7.14% 8.11B
39.58x2.81x15.48x0.36% 8.13B
Average 38.56x 2.18x 15.43x 2.18% 25.55B
Weighted average by Cap. 37.54x 2.62x 18.06x 2.32%

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. 8213 Stock
  4. Valuation StarGlory Holdings Company Limited