Company Valuation: Able Engineering Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 850 720 740 800 1,100 1,120
Change - -15.29% 2.78% 8.11% 37.5% 1.82%
Enterprise Value (EV) 1 790.8 -74.76 -365.6 -802.4 -557 -1,565
Change - -109.45% -389.05% -119.47% 30.58% -180.97%
P/E 8.98x 5.86x 4.25x 3.9x 4.81x 3.89x
PBR 0.63x 0.51x 0.49x 0.49x 0.63x 0.58x
PEG - 0.2x 0.1x 0.2x 0.4x 0.2x
Capitalization / Revenue 0.23x 0.13x 0.15x 0.15x 0.14x 0.12x
EV / Revenue 0.21x -0.01x -0.07x -0.15x -0.07x -0.17x
EV / EBITDA 9.59x -0.45x -1.58x -3.28x -1.1x -4.49x
EV / EBIT 9.66x -0.45x -1.58x -3.4x -1.13x -4.65x
EV / FCF -1.72x -0.09x -0.64x -1.52x -3.26x -1.36x
FCF Yield -58.2% -1,079% -156% -65.8% -30.7% -73.3%
Dividend per Share 2 0.025 0.035 0.05 0.05 0.06 0.03
Rate of return 5.88% 9.72% 13.5% 12.5% 10.9% 5.36%
EPS 2 0.0474 0.0614 0.087 0.1024 0.1143 0.1438
Distribution rate 52.8% 57% 57.4% 48.8% 52.5% 20.9%
Net sales 1 3,705 5,578 5,079 5,512 7,969 9,177
EBITDA 1 82.44 167 231.8 244.3 504.2 348.8
EBIT 1 81.85 166.4 231.3 235.8 494.4 336.5
Net income 1 94.7 122.9 174.1 204.9 228.6 287.6
Net Debt 1 -59.16 -794.8 -1,106 -1,602 -1,657 -2,685
Reference price 2 0.4250 0.3600 0.3700 0.4000 0.5500 0.5600
Nbr of stocks (in thousands) 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000
Announcement Date 7/27/21 7/25/22 7/27/23 7/19/24 7/25/25 7/24/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 94.29M
51.45x2.39x22.75x0.07% 89.6B
11.73x1.02x5.58x4.98% 66.3B
24.6x1.92x18.86x1.18% 53.06B
28.72x3.58x19.45x0.23% 49.09B
45.91x3.71x23.4x2.12% 35.57B
25.61x0.64x10.5x2.43% 31.34B
21.04x1.47x13.54x0.22% 30.99B
5.22x0.32x6.05x5.39% 28.02B
21.43x0.4x6.33x2.88% 26.86B
Average 26.19x 1.71x 14.05x 2.17% 41.09B
Weighted average by Cap. 29.00x 1.89x 15.30x 1.94%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Able Engineering Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Able Engineering Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Able Engineering Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Able Engineering Holdings Limited

  1. Stock Market
  2. Stocks
  3. 1627 Stock
  4. Valuation Able Engineering Holdings Limited