Company Valuation: Computer And Technologies Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 585.9 679.1 596.2 623.4 371.3 391.7
Change - 15.9% -12.21% 4.57% -40.43% 5.49%
Enterprise Value (EV) 1 293.6 397.2 298.4 316.4 258.6 58.49
Change - 35.27% -24.86% 6.02% -18.27% -77.38%
P/E 9.8x 12.6x 12.7x 18.9x 12.9x 21.3x
PBR 1.14x 1.3x 1.14x 1.24x 0.74x 0.79x
PEG - -1.2x -1x -0.7x -1.1x -0.6x
Capitalization / Revenue 2.29x 2.56x 2.22x 2.42x 1.42x 1.62x
EV / Revenue 1.15x 1.5x 1.11x 1.23x 0.99x 0.24x
EV / EBITDA 6.09x 7.18x 6.43x 9.22x 8.43x 1.57x
EV / EBIT 6.51x 7.6x 7.51x 12.6x 8.9x 1.67x
EV / FCF 6.36x 10.6x 6.38x 6.64x -1.57x 0.24x
FCF Yield 15.7% 9.44% 15.7% 15.1% -63.5% 409%
Dividend per Share 2 0.17 0.17 0.14 0.11 0.11 0.1
Rate of return 7.17% 6.2% 5.83% 4.33% 7.19% 6.21%
EPS 2 0.2419 0.2167 0.1894 0.1344 0.119 0.0757
Distribution rate 70.3% 78.4% 73.9% 81.8% 92.4% 132%
Net sales 1 256.3 265.5 268.7 257.5 261.1 241.3
EBITDA 1 48.19 55.31 46.38 34.31 30.66 37.2
EBIT 1 45.1 52.24 39.73 25.07 29.06 35.04
Net income 1 60.12 53.84 47.01 33.35 29.06 18.44
Net Debt 1 -292.3 -281.9 -297.7 -307 -112.8 -333.2
Reference price 2 2.370 2.740 2.400 2.540 1.530 1.610
Nbr of stocks (in thousands) 247,212 247,833 248,406 245,430 242,700 243,314
Announcement Date 15/04/21 28/04/22 25/04/23 19/04/24 16/04/25 29/04/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 36.92M
26.61x9.82x16.02x0.73% 3,895B
126.89x56.1x91.33x-.--% 473B
18.99x5.52x9.62x1.58% 382B
241.45x21.53x63.04x-.--% 311B
29.96x6.06x18.99x1.25% 277B
2575.7x43.13x141.09x-.--% 264B
100.91x10.01x26.8x-.--% 164B
58.59x15.69x41.34x-.--% 132B
14.46x3.85x8.04x-.--% 103B
Average 354.84x 19.08x 46.25x 0.4% 600.23B
Weighted average by Cap. 160.09x 15.12x 30.34x 0.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Computer And Technologies Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Computer And Technologies Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Computer And Technologies Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Computer And Technologies Holdings Limited

  1. Stock Market
  2. Stocks
  3. 46 Stock
  4. Valuation Computer And Technologies Holdings Limited