Valuation Creative China Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:15 2026-07-03 EDT			5-day change	1st Jan Change
0.2200 ^HKD	+4.27%		+3.29%	-

03-27	Creative China Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI
03-20	Creative China Holdings Limited Provides Unaudited Consolidated Earning Guidance for the Year Ended 31 December 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	63.92	95.82	72.58	259	385.5	114.2
Change	-	49.9%	-24.25%	256.82%	48.84%	-70.37%
Enterprise Value (EV) ¹	77.59	116.1	119.1	257.7	391.8	121.8
Change	-	49.66%	2.55%	116.42%	52.05%	-68.93%
P/E	3.18x	3.64x	1.44x	4.53x	15.6x	2.56x
PBR	0.95x	1x	0.41x	0.99x	1.25x	0.32x
PEG	-	0.1x	0x	-0.2x	-0.3x	0x
Capitalization / Revenue	1.4x	1.62x	0.48x	1.4x	2.55x	0.81x
EV / Revenue	1.7x	1.96x	0.78x	1.39x	2.59x	0.86x
EV / EBITDA	2.97x	4.39x	2.34x	5.44x	15.4x	2.88x
EV / EBIT	3.06x	4.46x	2.35x	5.47x	15.5x	2.9x
EV / FCF	-2.36x	3.9x	-1.69x	-9.76x	-9.52x	-7.36x
FCF Yield	-42.4%	25.6%	-59.3%	-10.2%	-10.5%	-13.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0636	0.0794	0.1349	0.1082	0.0428	0.0773
Distribution rate	-	-	-	-	-	-
Net sales ¹	45.66	59.31	152.7	184.8	151.1	141.2
EBITDA ¹	26.17	26.45	50.87	47.41	25.46	42.3
EBIT ¹	25.34	26.01	50.67	47.14	25.33	41.92
Net income ¹	20	23.56	49.08	43.85	24.35	44.64
Net Debt ¹	13.66	20.29	46.49	-1.296	6.329	7.529
Reference price ²	0.2021	0.2892	0.1946	0.4902	0.6672	0.1977
Nbr of stocks (in thousands)	316,316	331,316	372,987	528,388	577,798	577,798
Announcement Date	3/31/21	3/31/22	3/30/23	4/18/24	4/28/25	4/27/26

¹CNY in Million²CNY

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.($)
CREATIVE CHINA HOLDINGS LIMITED	-	-	-	-	16.21M
SPHERE ENTERTAINMENT CO.	-61.17x	4.28x	18.89x	-.--%	5.86B
TUI AG	6.36x	0.22x	2.36x	2.29%	4.2B
ROUND ONE CORPORATION	18.86x	2.02x	5.34x	1.43%	2.05B
PURSUIT ATTRACTIONS AND HOSPITALITY, INC.	33.88x	-	-	-	1.51B
COMPAGNIE DES ALPES	8.72x	1.64x	5.41x	5.37%	1.3B
LUCKY STRIKE ENTERTAINMENT CORPORATION	-56x	2.18x	7.9x	3.12%	1.05B
HUANGSHAN TOURISM DEVELOPMENT CO.,LTD.	22.43x	-	-	1.27%	978M
Average	-3.85x	2.07x	7.98x	2.25%	2.12B
Weighted average by Cap.	-15.79x	2.39x	10.16x	1.56%