Valuation Cosmos Machinery Enterprises Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:04 2026-09-14 EDT			5-day change	1st Jan Change
0.2100 ^HKD	+6.06%		+6.06%	-16.00%

09-04	Cosmos Machinery Enterprises Limited Announces Death of Kan Wai Wah, Non-Executive Director and A Member of the Audit Committee on August 31, 2026	CI
08-26	Cosmos Machinery Enterprises Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	448.2	357.7	245.7	228.4	159.5	215.5
Change	-	-20.19%	-31.33%	-7.02%	-30.19%	35.14%
Enterprise Value (EV) ¹	326.7	250.7	-56.21	-194.2	-232.6	-206.6
Change	-	-23.26%	-122.42%	-245.42%	-19.8%	11.17%
P/E	22.9x	3.99x	10.1x	-5.21x	20.2x	16.1x
PBR	0.35x	0.25x	0.19x	0.18x	0.13x	0.17x
PEG	-	0x	-0.1x	0x	-0x	0.2x
Capitalization / Revenue	0.18x	0.12x	0.1x	0.1x	0.09x	0.1x
EV / Revenue	0.13x	0.08x	-0.02x	-0.09x	-0.12x	-0.1x
EV / EBITDA	2.81x	1.22x	-0.66x	-2.13x	-3.7x	-2.4x
EV / EBIT	6.06x	1.74x	-2.39x	-5.14x	-11.5x	-4.46x
EV / FCF	1.82x	-19.4x	-0.27x	-1.34x	-3.22x	-9.25x
FCF Yield	54.9%	-5.14%	-371%	-74.5%	-31.1%	-10.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0227	0.1041	0.0283	-0.0508	0.00916	0.0155
Distribution rate	-	-	-	-	-	-
Net sales ¹	2,432	3,075	2,340	2,177	1,865	2,066
EBITDA ¹	116.4	205.8	84.58	91.36	62.78	86.08
EBIT ¹	53.95	144.5	23.5	37.74	20.19	46.35
Net income ¹	19.58	89.73	24.41	-43.8	7.896	13.39
Net Debt ¹	-121.5	-107	-301.9	-422.6	-392.1	-422.1
Reference price ²	0.5200	0.4150	0.2850	0.2650	0.1850	0.2500
Nbr of stocks (in thousands)	861,931	861,931	861,931	861,931	861,931	861,931
Announcement Date	4/28/21	4/27/22	4/26/23	4/25/24	4/25/25	4/27/26

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.($)
COSMOS MACHINERY ENTERPRISES LIMITED	-	-	-	-	21.76M
IHI CORPORATION	15.05x	1.67x	9.32x	0.91%	18.4B
NORDSON CORPORATION	30.7x	6.26x	19.61x	1.13%	17.52B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	76.49x	6.57x	38.4x	0.36%	7.81B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	20.47x	2.34x	14.51x	1.4%	7.24B
ENPRO INC.	49.17x	5.1x	19.99x	-	6.31B
VALMET OYJ	15.81x	1.21x	9.11x	4.6%	6.01B
KRONES AG	11.1x	0.52x	4.79x	2.76%	4.14B
FUJI CORPORATION	15.2x	2.29x	8.41x	2.63%	3.84B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	7.44x	1.06x	4.53x	4.82%	3.56B
Average	26.82x	3.00x	14.30x	2.32%	7.48B
Weighted average by Cap.	28.02x	3.51x	15.62x	1.69%