Company Valuation: Asia Commercial Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 184.5 156.9 154.7 227.9 171.8 164.4
Change - -14.98% -1.43% 47.34% -24.59% -4.35%
Enterprise Value (EV) 1 289.1 181.4 189.8 268.6 158 97.96
Change - -37.24% 4.59% 41.54% -41.17% -38%
P/E 3.15x 1.87x 3.54x 8.7x 7.02x 4.17x
PBR 0.45x 0.33x 0.34x 0.51x 0.39x 0.35x
PEG - 0x -0.1x -0.2x -1.06x 0.1x
Capitalization / Revenue 0.16x 0.2x 0.22x 0.32x 0.24x 0.25x
EV / Revenue 0.25x 0.23x 0.27x 0.38x 0.22x 0.15x
EV / EBITDA 3.14x 1.72x 1.58x 2.37x 1.49x 1.07x
EV / EBIT 3.41x 1.79x 1.63x 2.55x 1.58x 1.09x
EV / FCF 2.39x 1.16x 2.5x 4.31x 1.69x 1.42x
FCF Yield 41.9% 86.3% 39.9% 23.2% 59% 70.2%
Dividend per Share 2 - 0.1072 0.0469 0.0348 0.0268 0.0304
Rate of return - 51% 22.7% 11.4% 11.6% 13.8%
EPS 2 0.0784 0.1122 0.0584 0.0351 0.0327 0.0528
Distribution rate - 95.6% 80.3% 99.2% 81.8% 57.6%
Net sales 1 1,165 784.8 710.6 705.4 709.4 669.6
EBITDA 1 92.14 105.3 120.5 113.5 105.8 91.36
EBIT 1 84.66 101.6 116.2 105.4 100.1 89.73
Net income 1 58.54 83.82 43.65 26.2 24.46 39.46
Net Debt 1 104.5 24.54 35.1 40.7 -13.83 -66.4
Reference price 2 0.2470 0.2100 0.2070 0.3050 0.2300 0.2200
Nbr of stocks (in thousands) 747,123 747,123 747,123 747,123 747,123 747,123
Announcement Date 7/27/21 7/28/22 7/20/23 7/17/24 7/24/25 7/28/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 21.24M
26.46x4.03x14.34x3.37% 199B
44.36x5.46x22.45x0.85% 144B
26.66x2.76x17.63x0.76% 74.79B
22.29x1.52x8.57x4.13% 28.48B
38.33x2.13x8.22x1.88% 24.62B
18.52x2.58x11.66x1.99% 23.07B
13.99x2.73x10.51x1.68% 22.01B
21.01x1.26x10.72x-.--% 15.15B
16.93x2.15x8.59x3.34% 12.73B
Average 25.39x 2.73x 12.52x 2% 54.44B
Weighted average by Cap. 30.33x 3.78x 15.86x 2.09%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Asia Commercial Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Asia Commercial Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Asia Commercial Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Asia Commercial Holdings Limited

  1. Stock Market
  2. Stocks
  3. 104 Stock
  4. Valuation Asia Commercial Holdings Limited