Valuation Future World Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 12:08:52 06/11/2026 +04			5-day change	1st Jan Change
0.3500 ^HKD	-1.41%		-2.78%	-22.22%

08-28	Future World Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
03-30	Future World Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	197.6	52.51	401.7	197.4	147.3	135.7
Change	-	-73.42%	665%	-50.87%	-25.39%	-7.86%
Enterprise Value (EV) ¹	652.6	465.5	631.3	432.5	677.8	589.7
Change	-	-28.66%	35.62%	-31.49%	56.7%	-13%
P/E	-4.12x	-6.31x	-43.9x	-0.84x	10.4x	-2.51x
PBR	0.21x	0.06x	0.42x	0.25x	0.17x	0.17x
PEG	-	0.1x	0.9x	-0x	-0x	0x
Capitalization / Revenue	0.89x	0.64x	8.52x	5.73x	1.74x	1.18x
EV / Revenue	2.94x	5.69x	13.4x	12.6x	8.02x	5.15x
EV / EBITDA	-209x	-42.1x	-26.4x	-104x	118x	44.2x
EV / EBIT	-160x	-39.3x	-26x	-95.2x	799x	381x
EV / FCF	2.53x	-705x	-3.88x	-7.33x	-74.9x	2.59x
FCF Yield	39.5%	-0.14%	-25.8%	-13.6%	-1.33%	38.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.016	-0.1521	-0.0789	-1.013	0.0559	-0.1794
Distribution rate	-	-	-	-	-	-
Net sales ¹	221.6	81.88	47.17	34.42	84.46	114.6
EBITDA ¹	-3.118	-11.06	-23.9	-4.17	5.757	13.34
EBIT ¹	-4.086	-11.84	-24.25	-4.544	0.848	1.547
Net income ¹	-38	-7.637	-7.021	-151.7	13.49	-52.47
Net Debt ¹	455	413	229.7	235.2	530.5	454
Reference price ²	4.1800	0.9600	3.4600	0.8500	0.5800	0.4500
Nbr of stocks (in thousands)	47,266	54,696	116,095	232,191	253,891	301,508
Announcement Date	27/04/21	29/04/22	28/04/23	29/04/24	25/04/25	29/04/26

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FUTURE WORLD HOLDINGS LIMITED	-	-	-	-	13.46M
MCDONALD'S CORPORATION	21.6x	8.44x	15.01x	2.72%	196B
STARBUCKS CORPORATION	47.09x	3.68x	23.81x	2.39%	120B
COMPASS GROUP PLC	24.98x	1.26x	12.41x	2.22%	56.5B
CHIPOTLE MEXICAN GRILL, INC.	32.17x	3.73x	21.88x	-.--%	43.55B
YUM! BRANDS, INC.	13.11x	6.16x	18.09x	1.88%	43.35B
RESTAURANT BRANDS INTERNATIONAL INC.	16.03x	3.98x	12.49x	3.33%	27.06B
DARDEN RESTAURANTS, INC.	20.13x	2.04x	12.35x	2.87%	25.61B
YUM CHINA HOLDINGS, INC.	16.94x	1.24x	8.17x	2.38%	17.01B
ARAMARK	29.06x	0.92x	11.86x	0.91%	13.85B
Average	24.57x	3.49x	15.12x	2.08%	54.28B
Weighted average by Cap.	27.46x	5.14x	16.94x	2.29%