|
Delayed
Hong Kong S.E.
05:52:59 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 12.67 HKD | -0.08% |
|
+1.60% | +53.02% |
| 09-01 | E.Sun Financial Names Chief Compliance Officer | MT |
| 08-26 | Yuanta Securities Downgrades T.S. Lines to Hold from Buy; Price Target is HK$13.30 | MT |
Company Valuation: T.S. Lines Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 896 | 1,771 | 2,691 | - | - |
| Change | - | 97.68% | 51.93% | - | - |
| Enterprise Value (EV) 1 | 473.9 | 1,286 | 2,048 | 2,026 | 1,942 |
| Change | - | 171.28% | 59.32% | -1.09% | -4.16% |
| P/E | 2.12x | 5.34x | 6.34x | 6.95x | 7.32x |
| PBR | 0.45x | 0.83x | 1.11x | 1.01x | 0.92x |
| PEG | - | -0.2x | 0.2x | -0.8x | -1.43x |
| Capitalization / Revenue | 0.67x | 1.38x | 1.94x | 1.83x | 1.78x |
| EV / Revenue | 0.35x | 1x | 1.48x | 1.38x | 1.28x |
| EV / EBITDA | 0.91x | 2.64x | 3.46x | 3.54x | 3.53x |
| EV / EBIT | 1.37x | 3.88x | 5.42x | 5.65x | 5.48x |
| EV / FCF | -7.56x | 4.26x | 9.94x | 21.1x | 14x |
| FCF Yield | -13.2% | 23.5% | 10.1% | 4.74% | 7.16% |
| Dividend per Share 3 | 0.8556 | 0.7834 | 0.9995 | 0.982 | 1.064 |
| Rate of return | 20.5% | 9.46% | 7.88% | 7.74% | 8.39% |
| EPS 3 | 1.976 | 1.551 | 1.999 | 1.824 | 1.731 |
| Distribution rate | 43.3% | 50.5% | 50% | 53.8% | 61.4% |
| Net sales 1 | 1,340 | 1,285 | 1,386 | 1,470 | 1,511 |
| EBITDA 1 | 521.9 | 487.3 | 592.5 | 571.9 | 549.5 |
| EBIT 1 | 344.9 | 331 | 377.8 | 358.4 | 354.4 |
| Net income 1 | 365.9 | 328.9 | 425 | 391.3 | 385.5 |
| Net Debt 1 | -422.1 | -485.7 | -642.9 | -665.2 | -749.5 |
| Reference price 3 | 4.18 | 8.28 | 12.68 | 12.68 | 12.68 |
| Nbr of stocks (in thousands) | 1,665,031 | 1,665,031 | 1,665,031 | - | - |
| Announcement Date | 28/03/25 | 20/03/26 | - | - | - |
1HKD in Million2USD in Million3HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.33x | 1.48x | 3.45x | 7.89% | 2.69B | |
| 7.16x | 0.69x | 3.31x | 5.23% | 49.65B | |
| 6.4x | 0.62x | 2.56x | 8.22% | 36.54B | |
| 26.33x | 1.3x | 6.96x | 1.89% | 26.01B | |
| 8.57x | 3.77x | 7.03x | 4.59% | 21.07B | |
| 10.86x | 1.45x | 10.58x | 4.19% | 18.75B | |
| 6.04x | 1.18x | 3.35x | 7.76% | 17.46B | |
| 11.73x | 4.09x | 9.93x | 7.3% | 16.57B | |
| 8.17x | 2.11x | 13.67x | 2.76% | 16.19B | |
| 9.27x | 0.91x | 3.68x | 3.15% | 15.93B | |
| Average | 10.09x | 1.76x | 6.45x | 5.3% | 22.08B | |
| Weighted average by Cap. | 10.21x | 1.53x | 5.88x | 5.24% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2510 Stock
- Valuation T.S. Lines Limited
Select your edition
All financial news and data tailored to specific country editions
