Company Valuation: Star Group Asia Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 256.6 253.4 247 137.9 98.15 77.62
Change - -1.25% -2.53% -44.16% -28.84% -20.92%
Enterprise Value (EV) 1 2,659 3,662 3,160 2,385 1,488 1,355
Change - 37.71% -13.71% -24.53% -37.59% -8.94%
P/E 1.06x -6.82x 1.58x -0.47x -0.16x -0.29x
PBR 0.18x 0.18x 0.14x 0.1x 0.12x 0.14x
PEG - 0x -0x 0x -0x 0x
Capitalization / Revenue 2.43x 3.23x 0.15x 0.11x 0.09x 0.4x
EV / Revenue 25.1x 46.7x 1.86x 1.92x 1.31x 7.05x
EV / EBITDA -368x -97.8x 8.4x -15.2x -3.47x -53.3x
EV / EBIT -326x -94x 8.46x -15.1x -3.47x -50.9x
EV / FCF 7.73x -3.41x 8.75x 4.14x 1.27x 23.8x
FCF Yield 12.9% -29.4% 11.4% 24.1% 78.6% 4.2%
Dividend per Share 2 0.2 - - - - -
Rate of return 5% - - - - -
EPS 2 3.773 -0.579 2.44 -4.592 -9.432 -4.18
Distribution rate 5.3% - - - - -
Net sales 1 105.8 78.44 1,699 1,244 1,133 192.4
EBITDA 1 -7.23 -37.45 376.3 -156.7 -428.4 -25.42
EBIT 1 -8.163 -38.97 373.7 -157.5 -429 -26.63
Net income 1 306.9 -37.13 329.9 -294.6 -605 -268.2
Net Debt 1 2,403 3,409 2,913 2,247 1,390 1,278
Reference price 2 4.000 3.950 3.850 2.150 1.530 1.210
Nbr of stocks (in thousands) 64,150 64,150 64,150 64,150 64,150 64,150
Announcement Date 19/04/21 24/04/23 24/04/23 24/04/24 24/04/25 20/04/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 78.42M
63.4x - - - 68.74B
13.73x4.74x12.15x3.51% 43.5B
5.63x0.92x1.92x8% 30.08B
19.32x4.13x16.6x1.27% 29.71B
8.74x1.55x8.61x4.03% 29.12B
14.91x3.19x15.32x2.35% 27.41B
10.9x2.15x8.3x3.85% 21.93B
6.31x2.36x4.58x-.--% 19.94B
38.65x19.07x67.67x1.16% 19.64B
Average 20.17x 4.76x 16.90x 3.02% 29.02B
Weighted average by Cap. 25.80x 4.33x 15.15x 3.25%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Star Group Asia Limited

Historical PBR trend

Valuation ratios - PBR - Star Group Asia Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Star Group Asia Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Star Group Asia Limited

  1. Stock Market
  2. Stocks
  3. 1560 Stock
  4. Valuation Star Group Asia Limited