Company Valuation: Asia Standard International Group Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,439 950.2 844.7 554.3 461.7 284.1
Change - -33.94% -11.11% -34.38% -16.71% -38.46%
Enterprise Value (EV) 1 6,152 12,150 10,497 14,941 14,429 11,994
Change - 97.48% -13.6% 42.33% -3.43% -16.88%
P/E 1.06x -1.07x 1.05x -0.1x -0.12x -0.15x
PBR 0.07x 0.06x 0.04x 0.04x 0.04x 0.03x
PEG - 0x -0x 0x 0x 0x
Capitalization / Revenue 0.58x 0.38x 0.41x 0.32x 0.19x 0.04x
EV / Revenue 2.5x 4.84x 5.06x 8.61x 5.99x 1.89x
EV / EBITDA 3.11x -24.9x 231x -2.7x -11.5x 83.3x
EV / EBIT 3.23x -21.2x -321x -2.67x -10.9x 176x
EV / FCF -48.7x -3.89x -10.4x -3.31x 56.6x -87.1x
FCF Yield -2.05% -25.7% -9.65% -30.2% 1.77% -1.15%
Dividend per Share 2 0.03 - - - - -
Rate of return 2.75% - - - - -
EPS 2 1.025 -0.67 0.6072 -4.39 -2.754 -1.31
Distribution rate 2.93% - - - - -
Net sales 1 2,459 2,510 2,073 1,735 2,407 6,333
EBITDA 1 1,980 -487.2 45.46 -5,531 -1,255 143.9
EBIT 1 1,906 -573.4 -32.69 -5,605 -1,326 67.97
Net income 1 1,353 -883.6 801.4 -5,792 -3,751 -1,861
Net Debt 1 4,714 11,200 9,652 14,387 13,967 11,709
Reference price 2 1.0900 0.7200 0.6400 0.4200 0.3250 0.2000
Nbr of stocks (in thousands) 1,319,782 1,319,782 1,319,782 1,319,782 1,420,635 1,420,635
Announcement Date 7/29/21 7/28/22 7/28/23 7/30/24 7/30/25 7/27/26
1HKD in Million2HKD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.2x5.66x12.14x2.1% 169B
15.14x3.64x - 2.37% 161B
16.99x7.52x - 1.48% 106B
26.19x12.24x21.03x4.12% 77.18B
13.81x5.29x - 1.9% 50.59B
12.11x1.83x5.63x1.22% 48.25B
5.64x5.55x4.84x3.3% 38.63B
14.33x5.31x16.55x1.84% 33.32B
Average 15.55x 5.88x 12.04x 2.29% 85.51B
Weighted average by Cap. 17.04x 5.90x 12.79x 2.27%

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. 129 Stock
  4. ASASF Stock
  5. Valuation Asia Standard International Group Limited