Company Valuation: In Construction Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 139.4 215.8 134.5 73.87 58.1 172.6
Change - 54.76% -37.69% -45.06% -21.35% 197.14%
Enterprise Value (EV) 1 109.3 89.35 34.02 6.426 -3.032 84.5
Change - -18.23% -61.92% -81.11% -147.18% 2,886.87%
P/E 4.86x 3.47x -8.77x -5.75x -3.07x 2.66x
PBR 0.5x 0.69x 0.49x 0.28x 0.24x 0.56x
PEG - 0x 0x 0.4x -0.1x -0x
Capitalization / Revenue 0.37x 0.47x 0.4x 0.19x 0.21x 0.51x
EV / Revenue 0.29x 0.19x 0.1x 0.02x -0.01x 0.25x
EV / EBITDA 3.55x 1.21x -2.03x -0.49x 0.16x 1.25x
EV / EBIT 3.56x 1.21x -2.01x -0.48x 0.16x 1.25x
EV / FCF 25.4x 0.9x -18.6x -0.22x -5.86x 18.5x
FCF Yield 3.94% 112% -5.37% -445% -17.1% 5.4%
Dividend per Share 2 - 0.06 - - - -
Rate of return - 23.1% - - - -
EPS 2 0.0346 0.0749 -0.0185 -0.0155 -0.0228 0.0781
Distribution rate - 80.1% - - - -
Net sales 1 378.8 462.2 332.4 383.1 273.6 340.7
EBITDA 1 30.8 73.97 -16.79 -13.18 -19.12 67.76
EBIT 1 30.7 73.82 -16.9 -13.28 -19.25 67.66
Net income 1 28.7 62.19 -15.33 -12.86 -18.91 64.84
Net Debt 1 -30.16 -126.4 -100.4 -67.44 -61.13 -88.14
Reference price 2 0.1680 0.2600 0.1620 0.0890 0.0700 0.2080
Nbr of stocks (in thousands) 830,000 830,000 830,000 830,000 830,000 830,000
Announcement Date 22/07/21 21/07/22 20/07/23 18/07/24 18/07/25 17/07/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 52.36M
48.34x2.36x22.82x0.07% 93.6B
12.22x1.04x5.74x4.76% 68.46B
26.2x2x20.18x1.13% 57.18B
23.64x2.88x15.98x0.28% 41.92B
53.51x4.18x26.23x1.76% 41.57B
26.15x0.65x10.7x2.38% 31.86B
19.79x1.38x12.44x0.22% 29.89B
5.9x0.34x6.97x4.82% 28.89B
21.72x0.41x6.46x2.81% 27.15B
Average 26.39x 1.69x 14.17x 2.02% 42.06B
Weighted average by Cap. 29.15x 1.87x 15.54x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - In Construction Holdings Limited

Historical PBR trend

Valuation ratios - PBR - In Construction Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - In Construction Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - In Construction Holdings Limited

  1. Stock Market
  2. Stocks
  3. 1500 Stock
  4. Valuation In Construction Holdings Limited