Valuation CEC International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:09 2026-10-02 EDT			5-day change	1st Jan Change
0.2270 ^HKD	-3.40%		+10.73%	-2.99%

08-21	CEC International Holdings Limited Reports Earnings Results for the Full Year Ended April 30, 2026	CI
08-12	CEC International Holdings Limited Announces Board and Committee Changes, Effective August 12, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026
Market Cap ¹	519.6	393.1	303.1	139.9	73.28	139.9
Change	-	-24.36%	-22.88%	-53.85%	-47.62%	90.91%
Enterprise Value (EV) ¹	781.7	541.8	448.7	321	230.2	263.7
Change	-	-30.69%	-17.18%	-28.47%	-28.27%	14.51%
P/E	16.1x	9.86x	6.12x	-4.69x	-1.67x	-3.57x
PBR	1.11x	0.79x	0.57x	0.28x	0.17x	0.34x
PEG	-	0.4x	0.3x	0x	-0x	0.3x
Capitalization / Revenue	0.25x	0.2x	0.18x	0.1x	0.05x	0.1x
EV / Revenue	0.37x	0.27x	0.27x	0.22x	0.16x	0.19x
EV / EBITDA	11.6x	5.8x	5.71x	43.4x	-33.3x	-32x
EV / EBIT	18.9x	8.56x	8.93x	-18.3x	-7.2x	-8.74x
EV / FCF	3.06x	1.95x	2.72x	2.19x	1.44x	2.12x
FCF Yield	32.7%	51.3%	36.8%	45.7%	69.2%	47.2%
Dividend per Share ²	0.009	0.01	0.01	-	-	-
Rate of return	1.15%	1.69%	2.2%	-	-	-
EPS ²	0.0485	0.0599	0.0744	-0.0447	-0.0658	-0.0588
Distribution rate	18.5%	16.7%	13.4%	-	-	-
Net sales ¹	2,104	2,009	1,692	1,470	1,444	1,406
EBITDA ¹	67.15	93.47	78.61	7.403	-6.908	-8.23
EBIT ¹	41.27	63.33	50.23	-17.5	-31.99	-30.18
Net income ¹	32.32	39.88	49.56	-29.81	-43.83	-39.19
Net Debt ¹	262	148.8	145.6	181.1	157	123.8
Reference price ²	0.7800	0.5900	0.4550	0.2100	0.1100	0.2100
Nbr of stocks (in thousands)	666,191	666,191	666,191	666,191	666,191	666,191
Announcement Date	8/24/21	8/22/22	8/24/23	8/16/24	8/21/25	8/21/26

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CEC INTERNATIONAL HOLDINGS LIMITED	-	-	-	-	19.27M
WALMART INC.	36.24x	1.17x	17.87x	0.96%	827B
LOBLAW COMPANIES LIMITED	24x	1.15x	10.01x	0.99%	50.17B
TESCO PLC	15.37x	0.53x	7.79x	3.34%	38.65B
SYSCO CORPORATION	15.51x	0.62x	11.55x	2.86%	38.12B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.4x	0.88x	5.87x	6.2%	35.64B
KROGER CO. (THE)	11.76x	0.33x	6.18x	2.54%	34.86B
WOOLWORTHS GROUP LIMITED	26.19x	0.82x	9.47x	2.81%	32.5B
AHOLD DELHAIZE N.V.	11.74x	0.46x	5.77x	4%	30.98B
SEVEN & I HOLDINGS CO., LTD.	16.23x	0.58x	6.63x	2.99%	26.61B
Average	19.72x	0.73x	9.01x	2.96%	111.47B
Weighted average by Cap.	31.54x	1.05x	15.35x	1.51%