Company Valuation: CSC Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,096 937.7 672.7 591.2 530 611.6
Change - -81.6% -28.26% -12.12% -10.34% 15.38%
Enterprise Value (EV) 1 4,849 93.77 -341.1 -700.6 -970.8 -1,263
Change - -98.07% -463.73% -105.42% -38.56% -30.12%
P/E 1.88x -0.26x -3.55x 22.1x 118x -46.2x
PBR 0.86x 0.39x 0.31x 0.27x 0.24x 0.28x
PEG - 0x 0x -0x -1.4x 0x
Capitalization / Revenue 19.9x 2.21x 2.08x 8.22x 8.13x 16.9x
EV / Revenue 18.9x 0.22x -1.05x -9.75x -14.9x -34.9x
EV / EBITDA 774x 0.61x 3.39x -13.6x -55.6x -121x
EV / EBIT 1,673x 0.62x 3.3x -14.4x -65.9x -165x
EV / FCF -2.52x 0.02x -1.38x -1.62x -3.2x -4.7x
FCF Yield -39.7% 4,529% -72.5% -61.8% -31.3% -21.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1329 -0.1758 -0.009283 0.001314 0.000221 -0.00065
Distribution rate - - - - - -
Net sales 1 256.3 424 323.6 71.89 65.19 36.14
EBITDA 1 6.267 154.2 -100.5 51.52 17.47 10.45
EBIT 1 2.898 151 -103.4 48.72 14.74 7.648
Net income 1 2,283 -3,583 -189.2 26.79 4.509 -13.27
Net Debt 1 -247 -844 -1,014 -1,292 -1,501 -1,875
Reference price 2 0.2500 0.0460 0.0330 0.0290 0.0260 0.0300
Nbr of stocks (in thousands) 20,385,254 20,385,254 20,385,254 20,385,254 20,385,254 20,385,254
Announcement Date 28/04/21 28/04/22 27/04/23 29/04/24 29/04/25 29/04/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 51.96M
12.67x2.14x7.09x5.95% 149B
11.48x1.3x4.51x4.75% 37.64B
7.63x1.2x4.68x6.57% 27.2B
6.68x0.93x3.8x5.24% 24.17B
6.48x1.46x5.01x8.3% 23.17B
13.63x1.18x4.55x - 6.73B
Average 9.76x 1.37x 4.94x 6.16% 38.32B
Weighted average by Cap. 10.94x 1.73x 5.94x 5.99%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CSC Holdings Limited

Historical PBR trend

Valuation ratios - PBR - CSC Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CSC Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CSC Holdings Limited

  1. Stock Market
  2. Stocks
  3. 235 Stock
  4. Valuation CSC Holdings Limited