Company Valuation: Culturecom Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 340.7 1,185 801 458.9 312 238.6
Change - 247.73% -32.39% -42.71% -32% -23.53%
Enterprise Value (EV) 1 297.5 1,052 735.9 425.3 297.1 226.4
Change - 253.79% -30.08% -42.21% -30.15% -23.81%
P/E -5.96x -40.3x -21.5x -22.1x -11.2x -4.78x
PBR 2.06x 6.48x 5.78x 4.03x 3.65x 5.73x
PEG - 0.7x -0.8x 0.5x -0.3x -0.1x
Capitalization / Revenue 1.65x 19x 26.2x 22.8x 18x 14.3x
EV / Revenue 1.44x 16.9x 24x 21.1x 17.1x 13.6x
EV / EBITDA -5.78x -24.4x -21x -15.5x -13.7x -11.5x
EV / EBIT -5.65x -24.4x -20.8x -15.2x -11.9x -9.8x
EV / FCF -4.02x 20.6x -17.8x -25.1x 10.3x -58.2x
FCF Yield -24.9% 4.85% -5.63% -3.98% 9.7% -1.72%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0411 -0.0176 -0.0223 -0.0125 -0.0168 -0.0299
Distribution rate - - - - - -
Net sales 1 206.6 62.36 30.6 20.16 17.33 16.7
EBITDA 1 -51.45 -43.06 -35.07 -27.52 -21.71 -19.71
EBIT 1 -52.69 -43.19 -35.44 -28.06 -25.05 -23.09
Net income 1 -57.19 -28.94 -37.22 -20.78 -27.96 -49.92
Net Debt 1 -43.25 -132.4 -65.09 -33.59 -14.96 -12.26
Reference price 2 0.2450 0.7100 0.4800 0.2750 0.1870 0.1430
Nbr of stocks (in thousands) 1,390,657 1,668,657 1,668,657 1,668,657 1,668,657 1,668,657
Announcement Date 7/14/21 7/20/22 7/18/23 7/17/24 7/14/25 7/30/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 28.07M
14.42x2.52x6.75x4.23% 4.51B
577.78x8.82x198.73x - 2.72B
13.55x2.17x6.04x-.--% 2.54B
12.1x - - - 2.49B
12.61x - - - 2.12B
14.77x0.32x2.45x3.46% 2.04B
8.4x - - - 1.84B
Average 93.37x 3.46x 53.49x 2.56% 2.28B
Weighted average by Cap. 97.03x 3.51x 50.03x 2.87%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 343 Stock
  4. Valuation Culturecom Holdings Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!