Company Valuation: Suncorp Technologies

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 76.69 574.8 453.9 369.2 218.5 140
Change - 649.52% -21.04% -18.64% -40.83% -35.92%
Enterprise Value (EV) 1 -4.555 427.2 343.6 251.4 102.4 -19.33
Change - 9,477.95% -19.56% -26.84% -59.29% -118.89%
P/E -0.99x -7.57x -7.89x 9.22x -4.81x 4.62x
PBR 0.3x 2.24x 2.23x 1.51x 1.1x 0.61x
PEG - 0.2x 0.3x -0x 0x -0x
Capitalization / Revenue 0.44x 2.87x 3.54x 5.57x 5.62x 2.78x
EV / Revenue -0.03x 2.14x 2.68x 3.79x 2.63x -0.38x
EV / EBITDA 0.06x -5.81x -9.04x - - -
EV / EBIT 0.06x -5.77x -8.94x 14.9x -2.97x 0.7x
EV / FCF -0.27x 22.2x -44.7x -9.04x 4.56x 4.18x
FCF Yield -367% 4.5% -2.24% -11.1% 21.9% 23.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4261 -0.2545 -0.187 0.1302 -0.1475 0.0986
Distribution rate - - - - - -
Net sales 1 173.7 200 128 66.29 38.88 50.28
EBITDA 1 -80.28 -73.55 -38.02 - - -
EBIT 1 -80.3 -73.98 -38.45 16.86 -34.46 -27.8
Net income 1 -70.11 -58.75 -56.99 40.07 -45.38 30.33
Net Debt 1 -81.24 -147.6 -110.2 -117.8 -116.1 -159.3
Reference price 2 0.4200 1.9250 1.4750 1.2000 0.7100 0.4550
Nbr of stocks (in thousands) 182,587 298,587 307,707 307,707 307,707 307,707
Announcement Date 29/04/21 28/04/22 27/04/23 30/04/24 26/03/25 29/04/26
1HKD in Million2HKD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 11.77M
22.03x1.6x11.31x0.85% 293B
88.34x11.93x65.66x-.--% 188B
9.66x0.85x3.81x-.--% 129B
48.09x2.18x21.23x-.--% 97.47B
-43.5x0.99x65.72x-.--% 73.22B
24.91x4.44x15.13x1.11% 49.35B
18.28x4.81x11.65x - 26.77B
5.75x0.24x2.53x3.86% 7.46B
36.84x4.89x22.05x-.--% 6.98B
Average 23.38x 3.55x 24.34x 0.73% 87.15B
Weighted average by Cap. 31.91x 4.00x 27.82x 0.39%

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. 1063 Stock
  4. Valuation Suncorp Technologies