Company Valuation: abc Multiactive Limited

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 14.45 27.6 42.35 61.86 38.54 45.55
Change - 90.94% 53.45% 46.07% -37.69% 18.19%
Enterprise Value (EV) 1 40.01 1.24 39.27 64.23 37.57 33.31
Change - -96.9% 3,066.7% 63.54% -41.5% -11.35%
P/E -4.84x 1.97x 5.86x -4.83x -5.12x 7.45x
PBR -0.57x 2.33x 2.02x 7.57x 59.7x 6.72x
PEG - -0x -0.1x 0x 0.1x -0x
Capitalization / Revenue 0.87x 0.44x 0.7x 2.36x 0.94x 1.06x
EV / Revenue 2.41x 0.02x 0.65x 2.45x 0.91x 0.78x
EV / EBITDA -18.5x 0.07x 6.22x -6.91x -8.17x -126x
EV / EBIT -17.2x 0.07x 6.34x -6.79x -7.64x -106x
EV / FCF -8.7x 0.05x -1.46x -959x 5.89x 7.55x
FCF Yield -11.5% 2,030% -68.7% -0.1% 17% 13.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.00992 0.0294 0.0152 -0.0269 -0.0158 0.0102
Distribution rate - - - - - -
Net sales 1 16.63 62.36 60.24 26.2 41.07 42.8
EBITDA 1 -2.162 18.9 6.317 -9.292 -4.6 -0.264
EBIT 1 -2.325 18.81 6.193 -9.453 -4.918 -0.313
Net income 1 -2.987 15.64 9.11 -12.78 -7.529 6.132
Net Debt 1 25.56 -26.36 -3.075 2.371 -0.97 -12.24
Reference price 2 0.0480 0.0580 0.0890 0.1300 0.0810 0.0760
Nbr of stocks (in thousands) 301,108 475,813 475,813 475,813 475,813 599,343
Announcement Date 2/25/21 2/25/22 2/28/23 3/28/24 3/31/25 3/31/26
1HKD in Million2HKD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 13.68M
60.49x18.93x36.79x-.--% 102B
17.09x3.43x8.11x1.75% 74.43B
21.55x6.09x11.47x-.--% 29.86B
65.6x6.01x20.93x-.--% 27.22B
40.77x21.57x34.85x2.05% 24.98B
6.11x2.82x6.56x4.46% 21.11B
7.32x - - 8.29% 16.62B
78.08x4.4x20.95x-.--% 15.93B
11.19x-0.8x-1.4x-.--% 13.41B
Average 34.24x 7.80x 17.28x 1.84% 32.58B
Weighted average by Cap. 38.52x 10.33x 21.35x 1.27%

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. 8131 Stock
  4. Valuation abc Multiactive Limited