Company Valuation: Asia Tele-Net and Technology Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 524.5 541.6 409.7 350.6 344.4 362.6
Change - 3.25% -24.35% -14.42% -1.78% 5.29%
Enterprise Value (EV) 1 -491.5 -489.8 -135 -119.5 -244.4 -298.7
Change - 0.34% 72.44% 11.47% -104.46% -22.26%
P/E Ratio 3.78x -0.65x -13.3x 1.15x -24.5x -27.1x
PBR 0.25x 0.41x 0.35x 0.24x 0.24x 0.26x
PEG - 0x 0.1x -0x 0x 5.82x
Capitalization / Revenue 1.57x 1.49x 1.28x 0.89x 0.82x 0.74x
EV / Revenue -1.47x -1.34x -0.42x -0.3x -0.58x -0.61x
EV / EBITDA 8.3x 17x 1.59x 3.07x -5.88x -5.34x
EV / EBIT 7.57x 14.6x 1.53x 2.91x -6.91x -6.06x
EV / FCF -0.6x 2.48x -0.35x -1.25x -20.1x 42.2x
FCF Yield -167% 40.4% -284% -79.7% -4.98% 2.37%
Dividend per Share 2 0.03 0.03 0.03 0.03 0.03 0.03
Rate of return 2.44% 2.36% 2.88% 3.37% 3.33% 3.16%
EPS 2 0.3254 -1.966 -0.0781 0.7721 -0.0368 -0.0351
Distribution rate 9.22% -1.53% -38.4% 3.89% -81.5% -85.5%
Net sales 1 335.1 364.6 319.7 393.3 419.1 488.9
EBITDA 1 -59.24 -28.75 -84.84 -38.96 41.54 55.9
EBIT 1 -64.96 -33.64 -88.32 -41.09 35.35 49.28
Net income 1 138.8 -838.5 -32.73 304.2 -14.1 -13.41
Net Debt 1 -1,016 -1,031 -544.7 -470.1 -588.7 -661.3
Reference price 2 1.23 1.27 1.04 0.89 0.90 0.95
Nbr of stocks (in thousands) 426,463 426,463 393,953 393,953 382,633 381,683
Announcement Date 4/29/21 4/29/22 4/28/23 4/30/24 4/30/25 4/30/26
1HKD in Million2HKD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 830M
21.88x12.26x18.28x0.37% 4,962B
22.9x10.74x14.68x1.1% 1,843B
42.73x17.53x25.8x0.68% 1,834B
16.84x9.77x11.82x0.05% 1,123B
6.98x3.95x4.85x0.24% 972B
89.95x15.84x59.97x-.--% 796B
-336.11x10.19x30.31x-.--% 588B
280.77x60.48x128.2x-.--% 366B
38.66x13.24x25.46x1.94% 270B
Average 20.51x 17.11x 35.49x 0.49% 1,276B
Weighted average by Cap. 18.97x 13.48x 23.71x 0.46%

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. 679 Stock
  4. Valuation Asia Tele-Net and Technology Corporation Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!