Company Valuation: Wisdom Wealth Resources Investment Holding Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 3,240 404 472 522.4 233.9 107.4
Change - -87.53% 16.83% 10.67% -55.23% -54.09%
Enterprise Value (EV) 1 3,612 870.6 932.2 974 751.6 630.8
Change - -75.89% 7.08% 4.48% -22.84% -16.07%
P/E 4.94x -1.91x 1.76x 1.9x -0.12x -0.9x
PBR 0.88x 0.11x 0.12x 0.13x 0.11x 0.05x
PEG - 0x -0x -0.1x 0x 0x
Capitalization / Revenue 6.02x 0.4x 0.9x 1.02x 0.32x 0.33x
EV / Revenue 6.71x 0.86x 1.78x 1.9x 1.02x 1.97x
EV / EBITDA -104x -27.4x -1,029x -19.8x -5.83x -30.6x
EV / EBIT -90.9x -24.2x -161x -18x -5.63x -30.6x
EV / FCF -1,132x -4.92x -2.24x 0.62x -12.8x 4.82x
FCF Yield -0.09% -20.3% -44.6% 161% -7.8% 20.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.3277 -0.106 0.1339 0.0948 -0.6343 -0.0354
Distribution rate - - - - - -
Net sales 1 538 1,013 522.4 511.5 737.2 320.6
EBITDA 1 -34.71 -31.78 -0.906 -49.25 -128.9 -20.61
EBIT 1 -39.72 -36.03 -5.798 -54 -133.4 -20.62
Net income 1 677.7 -211.9 267.9 250.2 -1,946 -116.3
Net Debt 1 371.5 466.6 460.2 451.6 517.7 523.4
Reference price 2 1.6200 0.2020 0.2360 0.1800 0.0740 0.0320
Nbr of stocks (in thousands) 2,000,000 2,000,000 2,000,000 2,902,141 3,160,141 3,355,141
Announcement Date 5/15/20 A 1/28/22 A 4/28/22 A 4/27/23 A 4/24/26 A 4/24/26 A
1HKD in Million2HKD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 13.68M
14.9x0.46x7.32x3.88% 20.95B
16.77x0.73x8.33x4.52% 5.63B
10.16x0.47x6.3x2.78% 4.29B
9.31x - - - 3.72B
13.3x0.39x8.37x2.55% 3.09B
7.78x0.14x2.84x2.21% 2.42B
15.95x0.92x12.23x3.83% 2.34B
Average 12.60x 0.52x 7.57x 3.29% 5.31B
Weighted average by Cap. 13.72x 0.50x 7.45x 3.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Wisdom Wealth Resources Investment Holding Group Limited

Historical PBR trend

Valuation ratios - PBR - Wisdom Wealth Resources Investment Holding Group Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Wisdom Wealth Resources Investment Holding Group Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Wisdom Wealth Resources Investment Holding Group Limited

  1. Stock Market
  2. Stocks
  3. 7 Stock
  4. Valuation Wisdom Wealth Resources Investment Holding Group Limited