Company Valuation: Progressive Path Group Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 165 87.15 89.22 83 49.38 52.29
Change - -47.17% 2.38% -6.98% -40.5% 5.88%
Enterprise Value (EV) 1 244.9 179.2 244.1 260.4 196.3 115.9
Change - -26.81% 36.16% 6.69% -24.62% -40.94%
P/E Ratio -10.6x 23.3x 7.36x -2.96x 2.22x 1.53x
PBR 0.88x 0.45x 0.44x 0.35x 0.19x 0.18x
PEG - -0x 0x 0x -0x 0x
Capitalization / Revenue 0.53x 0.2x 0.17x 0.16x 0.07x 0.06x
EV / Revenue 0.78x 0.41x 0.47x 0.51x 0.27x 0.13x
EV / EBITDA 111x 9.41x 6.01x 12.9x 2.79x 1.73x
EV / EBIT -12.8x -19.9x 20.9x -8.64x 5.77x 3.44x
EV / FCF 12.1x 11.9x 12.3x 6.12x 3.29x 1.61x
FCF Yield 8.24% 8.39% 8.14% 16.4% 30.4% 62.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0752 0.018 0.0585 -0.0676 0.0536 0.0822
Distribution rate - - - - - -
Net sales 1 312.1 435.6 515.9 511 728.5 913.8
EBITDA 1 2.199 19.04 40.58 20.22 70.46 66.96
EBIT 1 -19.17 -9.01 11.66 -30.15 34.02 33.74
Net income 1 -15.6 3.738 12.13 -21.96 22.22 34.1
Net Debt 1 79.93 92.1 154.8 177.4 146.9 63.63
Reference price 2 0.7950 0.4200 0.4300 0.2000 0.1190 0.1260
Nbr of stocks (in thousands) 207,500 207,500 207,500 415,000 415,000 415,000
Announcement Date 14/07/20 12/07/21 26/07/22 19/07/23 19/07/24 21/07/25
1HKD in Million2HKD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 17.48M
13.29x - - 1.77% 6.27B
13.18x1.88x9.27x2.3% 3.97B
11.84x0.63x3.31x3.5% 1.35B
34.31x4x12.94x0.93% 1.33B
19.33x1.29x9.2x - 1.03B
79.51x3.44x7.95x - 144M
Average 28.58x 2.25x 8.53x 2.13% 2.01B
Weighted average by Cap. 16.22x 1.97x 8.83x 2.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 1581 Stock
  4. Valuation Progressive Path Group Holdings Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!