Suspension of trading

Valuation Global Mastermind Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 12:08:13 18/02/2025 +04			5-day change	1st Jan Change
0.0220 ^HKD	-15.38%		-.--%	-

03-11	Global Mastermind says last day of listing of shares will be 13 March 2026	RE
12-09	Global Mastermind Holdings Limited Announces Delay in Annual Results for the Year Ended 31 December 2024 and Interim Results for the Six Months Ended 30 June 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Market Cap ¹	392.2	234.5	217.4	56.19	35.76	27.07
Change	-	-40.22%	-7.27%	-74.16%	-36.36%	-24.29%
Enterprise Value (EV) ¹	228.2	271.5	338.6	103.2	91.13	96.9
Change	-	18.95%	24.73%	-69.54%	-11.65%	6.32%
P/E	-6.05x	-4.29x	-0.81x	-0.29x	-0.22x	-0.79x
PBR	0.59x	0.38x	0.62x	0.16x	0.2x	0.19x
PEG	-	0.3x	-0x	0x	0x	0x
Capitalization / Revenue	6.06x	3.14x	6.39x	0.94x	1.84x	2.56x
EV / Revenue	3.53x	3.63x	9.95x	1.73x	4.69x	9.18x
EV / EBITDA	-4.6x	-10.2x	-1.81x	-1.75x	-0.66x	-3.58x
EV / EBIT	-4.12x	-9.79x	-1.81x	-1.74x	-0.66x	-3.37x
EV / FCF	8.99x	-1.06x	2.28x	-1.03x	1.99x	-174x
FCF Yield	11.1%	-94.6%	43.8%	-97.4%	50.3%	-0.57%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.152	-0.1281	-0.627	-0.3813	-0.3187	-0.0668
Distribution rate	-	-	-	-	-	-
Net sales ¹	64.67	74.75	34.02	59.5	19.42	10.56
EBITDA ¹	-49.62	-26.5	-186.8	-58.87	-137.2	-27.06
EBIT ¹	-55.33	-27.72	-187.3	-59.22	-137.5	-28.74
Net income ¹	-64.66	-54.59	-267.1	-183.1	-162.8	-34.14
Net Debt ¹	-164	37	121.2	46.96	55.38	69.82
Reference price ²	0.9200	0.5500	0.5100	0.1100	0.0700	0.0530
Nbr of stocks (in thousands)	426,287	426,287	426,287	510,794	510,794	510,794
Announcement Date	29/03/19	26/03/20	29/03/21	30/03/22	29/03/23	29/04/24

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GLOBAL MASTERMIND HOLDINGS LIMITED	-	-	-	-	1.43M
S&P GLOBAL, INC.	26.51x	9.46x	17.94x	0.91%	127B
MOODY'S CORPORATION	30.07x	10.79x	20.33x	0.86%	84B
THOMSON REUTERS CORPORATION	27x	6.11x	15.29x	2.36%	47.21B
MSCI, INC.	28.61x	13.41x	21.86x	1.45%	41.37B
EXPERIAN PLC	20.86x	4.22x	11.67x	2.03%	33.18B
WOLTERS KLUWER N.V.	15.72x	3.51x	10.52x	3.31%	20.44B
BROADRIDGE FINANCIAL SOLUTIONS, INC.	19.04x	2.84x	11.7x	2.47%	19.77B
EQUIFAX INC.	24.57x	3.56x	11.25x	1.39%	18.94B
COMPUTERSHARE LIMITED	21.29x	5x	12.49x	3.12%	16.88B
Average	23.74x	6.54x	14.78x	1.99%	40.85B
Weighted average by Cap.	25.85x	8.24x	16.80x	1.52%