Company Valuation: Ahsay Backup Software Development Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 50 64 48 40 36 46
Change - 28% -25% -16.67% -10% 27.78%
Enterprise Value (EV) 1 -19.56 10.38 -4.986 -19.94 -11.99 -4.704
Change - 153.07% -148.03% -299.86% 39.87% 60.76%
P/E -13.6x -4.08x -24.4x 15.1x -16.5x 267x
PBR 0.68x 1.12x 0.87x 0.69x 0.66x 0.83x
PEG - -0x 0.3x -0x 0x -2x
Capitalization / Revenue 0.91x 1.34x 1.07x 0.96x 0.9x 1.26x
EV / Revenue -0.36x 0.22x -0.11x -0.48x -0.3x -0.13x
EV / EBITDA 2.65x -0.95x 3.21x 44.1x 4.42x 2.7x
EV / EBIT 2.26x -0.83x 1.59x 10.9x 3.09x 1.89x
EV / FCF 1.72x -3.12x 5.67x -11x 2.81x -8.24x
FCF Yield 58.2% -32.1% 17.6% -9.08% 35.5% -12.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001832 -0.007836 -0.000982 0.001322 -0.001093 0.000086
Distribution rate - - - - - -
Net sales 1 54.84 47.87 44.88 41.66 39.96 36.43
EBITDA 1 -7.389 -10.98 -1.553 -0.452 -2.715 -1.742
EBIT 1 -8.643 -12.56 -3.127 -1.835 -3.88 -2.495
Net income 1 -3.664 -15.67 -1.964 2.644 -2.187 0.172
Net Debt 1 -69.56 -53.62 -52.99 -59.94 -47.99 -50.7
Reference price 2 0.0250 0.0320 0.0240 0.0200 0.0180 0.0230
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 3/26/21 3/25/22 3/24/23 3/22/24 3/21/25 4/10/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.92M
25.27x9.33x15.27x0.8% 3,696B
115.48x50.26x81.57x-.--% 424B
421.62x17.95x70.95x-.--% 84.74B
58.42x12.34x26.03x-.--% 77.32B
95.96x8.21x20.81x-.--% 73.05B
34.16x1.65x13.21x-.--% 62.03B
194.58x6.21x24x-.--% 48.74B
114.32x4.52x21.95x-.--% 39.38B
28.66x5.93x28.48x-.--% 37.82B
Average 120.94x 12.93x 33.58x 0.09% 454.27B
Weighted average by Cap. 45.51x 13.13x 23.00x 0.65%

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. 8290 Stock
  4. Valuation Ahsay Backup Software Development Company Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!