Company Valuation: Computime Group Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 356.9 589.8 404.4 299.1 353.9 383.4
Change - 65.26% -31.43% -26.04% 18.31% 8.33%
Enterprise Value (EV) 1 -74.3 622.8 446.4 306.5 320.2 371
Change - 938.22% -28.33% -31.34% 4.47% 15.87%
P/E 4.39x 7x 18x 3.52x 3.81x 18.6x
PBR 0.26x 0.43x 0.31x 0.22x 0.25x 0.27x
PEG - 2.19x -0.2x 0x 0.4x -0.2x
Capitalization / Revenue 0.1x 0.14x 0.1x 0.07x 0.09x 0.09x
EV / Revenue -0.02x 0.15x 0.11x 0.08x 0.08x 0.09x
EV / EBITDA -0.56x 3.84x 3.51x 1.42x 1.48x 2.69x
EV / EBIT -0.99x 6.37x 7.99x 2.12x 2.17x 5.41x
EV / FCF -0.32x -3.94x 2.23x 3.76x 2.08x 4.86x
FCF Yield -317% -25.4% 44.9% 26.6% 48.2% 20.6%
Dividend per Share 2 0.0595 0.0475 0.021 0.05 0.054 0.0121
Rate of return 14% 6.79% 4.38% 14.1% 12.9% 2.66%
EPS 2 0.0969 0.1 0.0267 0.1008 0.1103 0.0245
Distribution rate 61.4% 47.5% 78.7% 49.6% 49% 49.4%
Net sales 1 3,597 4,185 4,205 4,038 3,997 4,105
EBITDA 1 132.4 162.2 127 215.7 216 137.9
EBIT 1 75.26 97.72 55.9 144.8 147.6 68.52
Net income 1 81.39 84.23 22.5 84.77 92.6 20.74
Net Debt 1 -431.2 33.04 41.96 7.388 -33.67 -12.35
Reference price 2 0.4250 0.7000 0.4800 0.3550 0.4200 0.4550
Nbr of stocks (in thousands) 839,740 842,540 842,540 842,540 842,540 842,540
Announcement Date 7/15/21 7/19/22 7/24/23 7/5/24 7/17/25 7/16/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 47.24M
30.87x5.41x19.78x0.84% 121B
34.81x5.5x20.81x1.54% 98.21B
44.84x9.09x26.61x-.--% 65.16B
27.78x3.17x18.34x0.75% 60.75B
40.2x6.25x27.59x1.93% 58.24B
27.64x5.1x17.86x2.18% 35.97B
31.36x4.14x15.64x0.11% 30.55B
20.97x3.63x11.63x1.45% 29.03B
20.83x3.02x13.06x1.12% 25.43B
Average 31.03x 5.04x 19.04x 1.1% 52.48B
Weighted average by Cap. 32.79x 5.41x 20.37x 1.07%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Computime Group Limited

Historical PBR trend

Valuation ratios - PBR - Computime Group Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Computime Group Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Computime Group Limited

  1. Stock Market
  2. Stocks
  3. 320 Stock
  4. Valuation Computime Group Limited