Company Valuation: Grand Power Logistics Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 91.5 90 54 39.3 120
Change - -1.64% -40% -27.22% 205.34%
Enterprise Value (EV) 1 66.12 86.75 81.7 53.93 138.9
Change - 31.2% -5.82% -33.99% 157.57%
P/E 3.95x -3.26x -35.9x -10.8x -2.67x
PBR 0.55x 0.66x 0.4x 0.31x 1.48x
PEG -0.2x 0x 0.4x -0x -0x
Capitalization / Revenue 0.1x 0.13x 0.07x 0.04x 0.17x
EV / Revenue 0.07x 0.13x 0.1x 0.05x 0.19x
EV / EBITDA 2.26x -3.35x 64.2x -35.1x -3.65x
EV / EBIT 2.3x -3.27x 346x -27.6x -3.61x
EV / FCF 336x -7.05x -2.83x 2.91x 10.4x
FCF Yield 0.3% -14.2% -35.4% 34.3% 9.6%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.0772 -0.092 -0.005016 -0.0122 -0.1498
Distribution rate - - - - -
Net sales 1 892.5 674.4 825.7 1,058 723.6
EBITDA 1 29.27 -25.92 1.273 -1.536 -38.05
EBIT 1 28.71 -26.54 0.236 -1.955 -38.46
Net income 1 22.98 -27.59 -1.505 -3.655 -44.95
Net Debt 1 -25.38 -3.254 27.7 14.63 18.91
Reference price 2 0.3050 0.3000 0.1800 0.1310 0.4000
Nbr of stocks (in thousands) 300,000 300,000 300,000 300,000 300,000
Announcement Date 30/03/22 24/03/23 27/03/24 10/04/25 25/03/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.45M
18.46x1.22x8.9x6.06% 92.1B
16.46x0.99x7.28x3.42% 72.57B
15.02x0.87x7.77x1.84% 73.37B
32.47x1.36x11.78x0.49% 50.18B
12.48x9.19x28.75x5.48% 40.55B
25.33x1.19x12.74x3.09% 34.19B
25.18x1.89x17.97x0.79% 25.85B
14.7x0.46x4.58x2.9% 24.6B
10.16x1.42x5.26x4.14% 15.03B
Average 18.92x 2.07x 11.67x 3.13% 42.85B
Weighted average by Cap. 19.05x 1.89x 11.13x 3.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Grand Power Logistics Group Limited

Historical PBR trend

Valuation ratios - PBR - Grand Power Logistics Group Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Grand Power Logistics Group Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Grand Power Logistics Group Limited

  1. Stock Market
  2. Stocks
  3. 8489 Stock
  4. Valuation Grand Power Logistics Group Limited