Company Valuation: Asia-express Logistics Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025
Market Cap 1 77.28 100.3 61.92 76.56 47.52
Change - 29.81% -38.28% 23.64% -37.93%
Enterprise Value (EV) 1 123.8 154.7 118.1 98.44 67.76
Change - 25.04% -23.7% -16.62% -31.16%
P/E -9.92x -5.48x -3.07x -17x -13.4x
PBR 1.06x 1.84x 1.85x 2.1x 1.44x
PEG -0x -0x -0.3x 0.2x 0.6x
Capitalization / Revenue 0.2x 0.24x 0.19x 0.21x 0.14x
EV / Revenue 0.33x 0.37x 0.36x 0.28x 0.19x
EV / EBITDA -57.2x -16.8x -7.98x 26x 57.6x
EV / EBIT -13.9x -9.54x -5.68x -51.3x -13.7x
EV / FCF -8.11x 16x 10.2x 2.71x 18.9x
FCF Yield -12.3% 6.24% 9.81% 36.8% 5.28%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0162 -0.0381 -0.042 -0.008538 -0.00671
Distribution rate - - - - -
Net sales 1 378.4 412.9 327.7 356.2 348
EBITDA 1 -2.163 -9.219 -14.8 3.786 1.176
EBIT 1 -8.875 -16.23 -20.78 -1.92 -4.951
Net income 1 -7.709 -18.3 -20.18 -4.457 -3.543
Net Debt 1 46.47 54.42 56.15 21.88 20.24
Reference price 2 0.1610 0.2090 0.1290 0.1450 0.0900
Nbr of stocks (in thousands) 480,000 480,000 480,000 528,000 528,000
Announcement Date 6/24/21 6/27/22 6/28/23 7/26/24 7/28/25
1HKD in Million2HKD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 10.04M
16.99x6.61x11.07x4.55% 44.95B
17.81x6.02x11.14x5.14% 13.59B
713.26x10.36x25.81x-.--% 12.27B
17.71x2.89x8.55x3.63% 12.35B
23.15x6.22x11.25x3.18% 9.03B
45.73x16.61x23.32x1.56% 8.48B
21.07x2.76x6.28x2.34% 8.61B
11.66x3.86x7.06x6.05% 8.49B
21.23x1.47x8.04x1.54% 5.28B
Average 98.74x 6.31x 12.50x 3.11% 12.31B
Weighted average by Cap. 89.12x 6.53x 12.41x 3.58%

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. 8620 Stock
  4. Valuation Asia-express Logistics Holdings Limited