Company Valuation: Asia Standard International Group Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 1,175 1,439 950.2 844.7 554.3 461.7
Change - 22.47% -33.94% -11.11% -34.38% -16.71%
Enterprise Value (EV) 1 4,512 6,152 12,150 10,497 14,941 14,429
Change - 36.37% 97.48% -13.6% 42.33% -3.43%
P/E 1.62x 1.06x -1.07x 1.05x -0.1x -0.12x
PBR 0.06x 0.07x 0.06x 0.04x 0.04x 0.04x
PEG - 0x 0x -0x 0x 0x
Capitalization / Revenue 0.49x 0.58x 0.38x 0.41x 0.32x 0.19x
EV / Revenue 1.9x 2.5x 4.84x 5.06x 8.61x 5.99x
EV / EBITDA 2.6x 3.11x -24.9x 231x -2.7x -11.5x
EV / EBIT 2.73x 3.23x -21.2x -321x -2.67x -10.9x
EV / FCF 3.62x -48.7x -3.89x -10.4x -3.31x 56.6x
FCF Yield 27.6% -2.05% -25.7% -9.65% -30.2% 1.77%
Dividend per Share 2 - 0.03 - - - -
Rate of return - 2.75% - - - -
EPS 2 0.55 1.025 -0.67 0.6072 -4.39 -2.754
Distribution rate - 2.93% - - - -
Net sales 1 2,375 2,459 2,510 2,073 1,735 2,407
EBITDA 1 1,736 1,980 -487.2 45.46 -5,531 -1,255
EBIT 1 1,651 1,906 -573.4 -32.69 -5,605 -1,326
Net income 1 728 1,353 -883.6 801.4 -5,792 -3,751
Net Debt 1 3,337 4,714 11,200 9,652 14,387 13,967
Reference price 2 0.8900 1.0900 0.7200 0.6400 0.4200 0.3250
Nbr of stocks (in thousands) 1,319,782 1,319,782 1,319,782 1,319,782 1,319,782 1,420,635
Announcement Date 30/07/20 29/07/21 28/07/22 28/07/23 30/07/24 30/07/25
1HKD in Million2HKD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.19x5.39x11.81x2.28% 154B
15.26x3.5x - 2.38% 156B
16.59x7.33x - 1.53% 101B
24.99x11.61x19.92x4.33% 73.22B
13.84x5.19x - 2.03% 47.24B
11.53x1.67x5.18x1.36% 43.97B
4.79x4.86x4.85x3.66% 34.89B
14.87x5.19x16.8x1.86% 32.66B
Average 15.26x 5.59x 11.71x 2.43% 80.31B
Weighted average by Cap. 16.81x 5.64x 12.46x 2.39%

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. 129 Stock
  4. ASASF Stock
  5. Valuation Asia Standard International Group Limited