|
Market Closed -
Hong Kong S.E.
12:08:31 27/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 1.915 HKD | -2.79% |
|
+10.69% | +19.69% |
Company Valuation: Fire Rock Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 4,512 | 4,147 | 2,150 | 652.8 | 499.2 | 388.5 |
| Change | - | -8.09% | -48.15% | -69.64% | -23.53% | -22.17% |
| Enterprise Value (EV) 1 | 3,904 | 4,419 | 2,617 | 568.5 | 447.6 | 278.9 |
| Change | - | 13.21% | -40.79% | -78.27% | -21.28% | -37.67% |
| P/E | 13.1x | -3.42x | 71.2x | 1.17x | -29.3x | -4.89x |
| PBR | 6.57x | -8.99x | -5x | 4.98x | 4.45x | 3.03x |
| PEG | - | 0x | -1x | 0x | 0x | -0x |
| Capitalization / Revenue | 8.66x | 4.01x | 18.7x | 4.84x | 3.55x | 2.66x |
| EV / Revenue | 7.49x | 4.27x | 22.7x | 4.21x | 3.18x | 1.91x |
| EV / EBITDA | 9.21x | 6.76x | 208x | 314x | 20.7x | 42.3x |
| EV / EBIT | 9.4x | 6.91x | 222x | 920x | 22.7x | 58.8x |
| EV / FCF | 12.5x | 6.11x | -12x | -16.8x | 58.3x | 20x |
| FCF Yield | 7.99% | 16.4% | -8.35% | -5.94% | 1.72% | 5% |
| Dividend per Share 3 | 0.219 | - | - | - | - | - |
| Rate of return | 0.93% | - | - | - | - | - |
| EPS 3 | 1.788 | -6.318 | 0.1573 | 2.916 | -0.0889 | -0.3273 |
| Distribution rate | 12.3% | - | - | - | - | - |
| Net sales 1 | 520.9 | 1,035 | 115.1 | 134.9 | 140.6 | 146.2 |
| EBITDA 1 | 424.1 | 653.5 | 12.59 | 1.81 | 21.63 | 6.595 |
| EBIT 1 | 415.1 | 639.9 | 11.77 | 0.618 | 19.7 | 4.744 |
| Net income 1 | 343.2 | -1,213 | 30.2 | 559.9 | -17.06 | -64.41 |
| Net Debt 1 | -608.3 | 272.2 | 466.4 | -84.28 | -51.65 | -109.6 |
| Reference price 3 | 23.500 | 21.600 | 11.200 | 3.400 | 2.600 | 1.600 |
| Nbr of stocks (in thousands) | 192,000 | 192,000 | 192,000 | 192,000 | 192,000 | 242,821 |
| Announcement Date | 11/04/21 | 09/08/23 | 09/08/23 | 25/04/24 | 24/04/25 | 27/04/26 |
1HKD in Million2CNY in Million3HKD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 61.02M | |
| 14.04x | 3x | 7.43x | 2.44% | 79.84B | |
| 20.91x | 3.74x | 13.25x | 14.95% | 15.36B | |
| 11.17x | 1.48x | 4.33x | 0.99% | 7.21B | |
| 26.34x | 2.51x | 11.77x | 1.71% | 6.68B | |
| 13.42x | 2.44x | 10.64x | 4.34% | 5.95B | |
| 14.18x | 3.4x | 9.06x | 5.27% | 4.12B | |
| 15.66x | 5.35x | 12.69x | 3.21% | 3.59B | |
| 19.2x | 2.17x | 11.31x | 5.03% | 3.24B | |
| 10.21x | 1.05x | 4.74x | 1.3% | 3.17B | |
| Average | 16.12x | 2.79x | 9.47x | 4.36% | 12.92B | |
| Weighted average by Cap. | 15.39x | 2.96x | 8.55x | 4.04% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 1909 Stock
- Valuation Fire Rock Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
