Company Valuation: DevGreat Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 669.6 476.1 252.9 163.7 148.8 65.17
Change - -28.89% -46.88% -35.29% -9.09% -56.2%
Enterprise Value (EV) 1 7,661 7,323 2,427 1,857 333.4 223.5
Change - -4.4% -66.87% -23.46% -82.05% -32.97%
P/E -0.58x -0.23x 0.09x 1.83x -0.19x -0.8x
PBR 9.4x -0.24x 0.26x 0.15x 0.37x 0.18x
PEG - -0x -0x -0x 0x 0x
Capitalization / Revenue 0.15x 0.64x 0.64x 0.43x 0.73x 0.36x
EV / Revenue 1.67x 9.88x 6.12x 4.89x 1.63x 1.22x
EV / EBITDA 31.6x -13.9x -22.8x 13.9x 65.1x -103x
EV / EBIT 36.7x -12.9x -18.4x 16.6x -32.6x -85x
EV / FCF 2.07x 5.88x -2.03x -8.96x -0.45x -13x
FCF Yield 48.2% 17% -49.1% -11.2% -224% -7.67%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -7.734 -13.91 19.38 0.6 -5.398 -0.4558
Distribution rate - - - - - -
Net sales 1 4,599 741 396.6 380.1 204.7 183
EBITDA 1 242.7 -525.2 -106.3 134 5.12 -2.167
EBIT 1 208.5 -568.9 -131.9 112 -10.22 -2.628
Net income 1 -1,151 -2,070 2,884 89.5 -803.2 -78.07
Net Debt 1 6,991 6,847 2,174 1,694 184.6 158.3
Reference price 2 4.5000 3.2000 1.7000 1.1000 1.0000 0.3650
Nbr of stocks (in thousands) 148,794 148,794 148,794 148,794 148,794 178,552
Announcement Date 5/14/21 4/28/22 4/28/23 4/28/24 4/29/25 4/23/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.3M
63.94x - - - 68.62B
12.31x4.33x11.1x3.91% 38.98B
19.16x4.11x16.52x1.28% 29.75B
5.51x0.69x1.44x8.98% 26.81B
8.05x1.47x8.24x4.4% 26.82B
14.62x3.17x15.16x2.39% 27.15B
8.63x3.06x7.13x-.--% 20.44B
9.79x1.91x7.87x4.29% 19.69B
13.6x6.51x17.12x1.6% 19.62B
Average 17.29x 3.16x 10.57x 3.36% 27.79B
Weighted average by Cap. 24.59x 3.17x 10.67x 3.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - DevGreat Group Limited

Historical PBR trend

Valuation ratios - PBR - DevGreat Group Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - DevGreat Group Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - DevGreat Group Limited

  1. Stock Market
  2. Stocks
  3. 755 Stock
  4. Valuation DevGreat Group Limited