Company Valuation: Asia Commercial Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 184.5 156.9 154.7 227.9 171.8 164.4
Change - -14.98% -1.43% 47.34% -24.59% -4.35%
Enterprise Value (EV) 1 289.1 181.4 189.8 268.6 158 97.96
Change - -37.24% 4.59% 41.54% -41.17% -38%
P/E 3.15x 1.87x 3.54x 8.7x 7.02x 4.17x
PBR 0.45x 0.33x 0.34x 0.51x 0.39x 0.35x
PEG - 0x -0.1x -0.2x -1.06x 0.1x
Capitalization / Revenue 0.16x 0.2x 0.22x 0.32x 0.24x 0.25x
EV / Revenue 0.25x 0.23x 0.27x 0.38x 0.22x 0.15x
EV / EBITDA 3.14x 1.72x 1.58x 2.37x 1.49x 1.07x
EV / EBIT 3.41x 1.79x 1.63x 2.55x 1.58x 1.09x
EV / FCF 2.39x 1.16x 2.5x 4.31x 1.69x 1.42x
FCF Yield 41.9% 86.3% 39.9% 23.2% 59% 70.2%
Dividend per Share 2 - 0.1072 0.0469 0.0348 0.0268 0.0304
Rate of return - 51% 22.7% 11.4% 11.6% 13.8%
EPS 2 0.0784 0.1122 0.0584 0.0351 0.0327 0.0528
Distribution rate - 95.6% 80.3% 99.2% 81.8% 57.6%
Net sales 1 1,165 784.8 710.6 705.4 709.4 669.6
EBITDA 1 92.14 105.3 120.5 113.5 105.8 91.36
EBIT 1 84.66 101.6 116.2 105.4 100.1 89.73
Net income 1 58.54 83.82 43.65 26.2 24.46 39.46
Net Debt 1 104.5 24.54 35.1 40.7 -13.83 -66.4
Reference price 2 0.2470 0.2100 0.2070 0.3050 0.2300 0.2200
Nbr of stocks (in thousands) 747,123 747,123 747,123 747,123 747,123 747,123
Announcement Date 27/07/21 28/07/22 20/07/23 17/07/24 24/07/25 28/07/26
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 22.96M
46.38x1.79x26.3x0.43% 6.19B
10.08x0.41x3.94x1.43% 3.8B
41.03x - - - 2.67B
14.64x1.08x7.83x-.--% 2.34B
32.45x3.56x11.58x3.01% 2.05B
6.62x0.43x2.74x6.06% 1.9B
37.7x1.31x23.37x0.48% 1.62B
10.46x - - - 1.38B
Average 24.92x 1.43x 12.63x 1.9% 2.44B
Weighted average by Cap. 28.43x 1.42x 14.69x 1.48%

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. 104 Stock
  4. Valuation Asia Commercial Holdings Limited