Company Valuation: Domaine Power Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 124.3 257.2 231.3 201.9 134.7 207.3
Change - 106.94% -10.07% -12.69% -33.29% 53.91%
Enterprise Value (EV) 1 86.23 167.4 169.9 166.5 100 139.9
Change - 94.18% 1.47% -2.04% -39.91% 39.85%
P/E -1.66x -3.29x -8.91x -11.7x -15.6x -8.89x
PBR 0.61x 2.01x 2.31x 2.48x 1.83x 1.75x
PEG - -0.78x 0.1x 0.3x 0.3x -0.1x
Capitalization / Revenue 0.76x 1.9x 1.25x 0.89x 0.73x 1.31x
EV / Revenue 0.53x 1.24x 0.92x 0.73x 0.54x 0.89x
EV / EBITDA -5.05x -9.23x -9.79x -9.84x -6.46x -8.22x
EV / EBIT -4.78x -8.89x -9.3x -9.31x -6.17x -8.13x
EV / FCF 4.55x 3.99x -7.49x -8.88x -17.2x -3.56x
FCF Yield 22% 25% -13.3% -11.3% -5.81% -28.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4345 -0.4529 -0.1504 -0.1 -0.05 -0.09
Distribution rate - - - - - -
Net sales 1 162.6 135.5 185.5 226.8 185.5 157.9
EBITDA 1 -17.09 -18.14 -17.35 -16.91 -15.5 -17.02
EBIT 1 -18.05 -18.83 -18.28 -17.88 -16.21 -17.2
Net income 1 -75 -78.17 -25.97 -17.72 -8.297 -17.76
Net Debt 1 -38.04 -89.73 -61.37 -35.49 -34.68 -67.44
Reference price 2 0.7200 1.4900 1.3400 1.1700 0.7800 0.8000
Nbr of stocks (in thousands) 172,600 172,600 172,600 172,600 172,700 259,150
Announcement Date 21/07/21 20/07/22 31/07/23 25/07/24 16/07/25 09/07/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 20.81M
17.54x2.65x8.76x3.35% 218B
30.32x7.55x16.66x1.49% 159B
25.23x4.05x14.26x2.28% 126B
63.96x4.56x42.56x0.4% 42.5B
11.58x1.75x6.02x3.99% 26.28B
19.21x2.52x12.8x1.09% 21.16B
18.9x3.61x8.91x3.09% 13.79B
10.43x1.18x7.68x7.01% 13.78B
Average 24.65x 3.48x 14.71x 2.84% 69.02B
Weighted average by Cap. 25.23x 4.27x 14.21x 2.48%

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. 442 Stock
  4. Valuation Domaine Power Holdings Limited