Company Valuation: AustAsia Group Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 3,943 1,174 650.6 1,851
Change - -70.22% -44.6% 184.45%
Enterprise Value (EV) 1 4,388 5,788 5,297 5,851
Change - 31.91% -8.48% 10.45%
P/E 151x -2.4x -0.51x -2.05x
PBR 4.93x 0.23x 0.17x 0.55x
PEG -1.9x 0x -0x 0x
Capitalization / Revenue 7.01x 0.3x 0.18x 0.53x
EV / Revenue 7.8x 1.47x 1.44x 1.69x
EV / EBITDA 44.6x 8.93x 10x 10.2x
EV / EBIT 57x 12x 16x 15.1x
EV / FCF -31.5x -2.72x -13.3x -127x
FCF Yield -3.17% -36.7% -7.5% -0.78%
Dividend per Share 3 - - - -
Rate of return - - - -
EPS 3 0.0373 -0.7 -1.815 -0.9203
Distribution rate - - - -
Net sales 1 562.8 3,924 3,684 3,468
EBITDA 1 98.42 648.1 528.4 571.2
EBIT 1 76.95 483.6 331.1 387.1
Net income 1 23.39 -488.8 -1,269 -750.6
Net Debt 1 444.4 4,614 4,646 4,000
Reference price 3 5.635 1.679 0.930 1.887
Nbr of stocks (in thousands) 699,857 699,318 699,318 980,648
Announcement Date 4/25/23 4/29/24 4/22/25 4/28/26
1CNY in Million2USD in Million3CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 208M
-154.3x2.03x18.31x0.14% 34.98B
-24.96x1.37x79.01x0.2% 15.74B
18.28x0.51x9.91x2.78% 11.04B
8.91x1.09x8.97x4.54% 4.83B
-15.85x0.66x17.56x0.13% 4.52B
10.6x0.29x4.02x1.81% 4.25B
-20.14x - - - 3.9B
18.8x - - 3.75% 3.56B
Average -19.83x 0.99x 22.96x 1.91% 9.23B
Weighted average by Cap. -67.42x 1.43x 28.31x 1.05%

Y-o-Y evolution of P/E

Valuation ratios - P/E - AustAsia Group Ltd.

Historical PBR trend

Valuation ratios - PBR - AustAsia Group Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - AustAsia Group Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - AustAsia Group Ltd.

  1. Stock Market
  2. Stocks
  3. 2425 Stock
  4. Valuation AustAsia Group Ltd.