Company Valuation: Asia Cassava Resources Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 190 127.5 163.7 59.06 61.4 100.6
Change - -32.92% 28.44% -63.93% 3.96% 63.81%
Enterprise Value (EV) 1 1,855 1,992 1,129 860 1,173 894.3
Change - 7.42% -43.32% -23.85% 36.33% -23.73%
P/E -26.7x 2.83x -1.73x -0.53x -0.47x -39.7x
PBR 0.23x 0.15x 0.22x 0.1x 0.12x 0.19x
PEG - -0x 0x -0x -0x 0.4x
Capitalization / Revenue 0.07x 0.04x 0.04x 0.05x 0.06x 0.08x
EV / Revenue 0.68x 0.56x 0.28x 0.72x 1.2x 0.7x
EV / EBITDA 34.4x 22.5x 36.1x -38.1x -41x 55.9x
EV / EBIT 37.8x 27x 75.3x -23.5x -24.7x -160x
EV / FCF -3.83x -9.38x 1.32x 3.44x -3.77x 3.32x
FCF Yield -26.1% -10.7% 75.5% 29.1% -26.5% 30.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0122 0.0769 -0.162 -0.1904 -0.2236 -0.00433
Distribution rate - - - - - -
Net sales 1 2,716 3,585 3,969 1,193 977.9 1,275
EBITDA 1 53.91 88.67 31.26 -22.56 -28.63 16
EBIT 1 49.06 73.91 15 -36.53 -47.47 -5.575
Net income 1 -7.129 44.97 -94.71 -111.4 -130.7 -2.532
Net Debt 1 1,665 1,865 965.6 801 1,111 793.7
Reference price 2 0.3250 0.2180 0.2800 0.1010 0.1050 0.1720
Nbr of stocks (in thousands) 584,727 584,727 584,727 584,727 584,727 584,727
Announcement Date 7/30/21 7/31/22 7/31/23 7/31/24 7/31/25 7/31/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.52M
13.8x0.6x8.42x1.31% 10.17B
15.51x0.64x8.78x2.99% 9.16B
43.78x1.08x15.83x-.--% 4.42B
12.36x0.28x6.38x5.98% 2.22B
18.13x0.34x6.63x4.17% 514M
-20.77x - - - 483M
13.99x0.29x6.02x7.33% 400M
Average 13.83x 0.54x 8.68x 3.63% 3.42B
Weighted average by Cap. 18.57x 0.66x 9.52x 2.2%

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. 841 Stock
  4. Valuation Asia Cassava Resources Holdings Limited