Company Valuation: Wisdomcome Group Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 76.91 51.44 23.8 77.88 21.26 12.45
Change - -33.13% -53.74% 227.27% -72.69% -41.47%
Enterprise Value (EV) 1 33.02 -13.24 -15.05 8.885 -5.073 6.807
Change - -140.11% -13.69% 159.02% -157.09% 234.19%
P/E -1.12x -0.55x -0.37x -1.22x -0.18x -0.25x
PBR 0.21x 0.19x 0.12x 0.45x 0.29x 0.42x
PEG - -0x 0x 0x -0x 0x
Capitalization / Revenue 0.66x 0.45x 0.24x 1.09x 0.4x 0.3x
EV / Revenue 0.28x -0.11x -0.15x 0.12x -0.1x 0.16x
EV / EBITDA -0.56x 0.15x 0.3x -0.2x 0.08x -0.22x
EV / EBIT -0.51x 0.14x 0.26x -0.18x 0.07x -0.21x
EV / FCF 0.86x -2.54x -1.26x 14.8x 0.52x -0.51x
FCF Yield 116% -39.4% -79.1% 6.76% 192% -195%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.694 -7.818 -5.352 -2.95 -4.518 -1.596
Distribution rate - - - - - -
Net sales 1 116.1 115.4 98.27 71.4 53.32 41.56
EBITDA 1 -58.47 -90.8 -50.97 -43.52 -64.96 -31.19
EBIT 1 -64.32 -96.32 -57.71 -49.58 -69.6 -31.83
Net income 1 -63.44 -93.95 -64.32 -54.1 -114.4 -45.42
Net Debt 1 -43.9 -64.68 -38.85 -68.99 -26.34 -5.64
Reference price 2 6.4000 4.2800 1.9800 3.6000 0.8200 0.4000
Nbr of stocks (in thousands) 12,018 12,018 12,018 21,632 25,932 31,117
Announcement Date 6/29/20 A 6/25/21 A 6/26/22 A 6/25/23 A 7/31/24 A 7/29/25 A
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.5M
41.64x1.34x20.49x0.82% 963B
28.58x1.21x10.55x0.95% 53.8B
15.23x0.53x7.8x3.38% 39.27B
12.5x0.36x6.51x2.23% 39.29B
19.73x0.59x11.24x2.72% 37.99B
13.22x0.5x6.3x3.53% 36.98B
44.22x0.87x10.25x2.46% 33.06B
22.64x0.75x6.37x1.29% 27.72B
48.92x0.72x11.76x1.07% 23.47B
Average 27.41x 0.76x 10.14x 2.05% 125.47B
Weighted average by Cap. 37.62x 1.19x 17.78x 1.15%

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. 8079 Stock
  4. Valuation Wisdomcome Group Holdings Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!