Company Valuation: DIT Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,690 2,296 1,256 465.2 269.8 108.5
Change - -14.66% -45.29% -62.97% -42% -59.77%
Enterprise Value (EV) 1 3,740 4,181 2,989 2,172 1,927 1,815
Change - 11.78% -28.52% -27.33% -11.26% -5.81%
P/E 16.9x 15.9x -8.47x -1.47x -0.58x -0.08x
PBR 1.25x 0.86x 0.56x 0.25x 0.2x 0.9x
PEG - -0.9x 0x -0x -0x -0x
Capitalization / Revenue 2.47x 1.1x 0.8x 0.54x 0.72x 0.78x
EV / Revenue 3.43x 2x 1.9x 2.5x 5.15x 13x
EV / EBITDA 12x 12.3x 84x -13.4x -11.8x -3.17x
EV / EBIT 15.9x 18x -35.7x -7.7x -7x -2.69x
EV / FCF -5.95x -4.73x -36.8x 18.7x 15.6x 15.9x
FCF Yield -16.8% -21.1% -2.72% 5.34% 6.42% 6.28%
Dividend per Share 2 - 0.01 - - - -
Rate of return - 1.35% - - - -
EPS 2 0.0567 0.0466 -0.0478 -0.1018 -0.1498 -0.4136
Distribution rate - 21.5% - - - -
Net sales 1 1,089 2,085 1,574 867.2 374 139.2
EBITDA 1 311 341.2 35.57 -162.6 -163.8 -572.7
EBIT 1 235.1 232.6 -83.62 -282 -275.3 -674.7
Net income 1 158.8 132.4 -148.2 -315.7 -464.5 -1,283
Net Debt 1 1,050 1,885 1,732 1,707 1,658 1,707
Reference price 2 0.9600 0.7400 0.4050 0.1500 0.0870 0.0350
Nbr of stocks (in thousands) 2,802,401 3,102,401 3,101,336 3,101,096 3,101,096 3,101,096
Announcement Date 4/23/21 4/28/22 4/25/23 4/23/24 4/14/25 4/21/26
1HKD in Million2HKD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 15.02M
56.24x2.6x24.78x0.07% 97.99B
11.94x1.03x5.64x4.89% 68.13B
34.28x4.31x23.41x0.2% 58.5B
25.21x1.95x19.2x1.17% 53.78B
49.74x3.99x25.23x1.94% 39.08B
23.26x1.59x14.64x0.2% 33.61B
26.96x0.68x11.15x2.29% 33.54B
21.58x0.43x6.83x2.81% 29.03B
4.93x0.31x5.95x5.72% 26.29B
Average 28.24x 1.88x 15.20x 2.14% 44B
Weighted average by Cap. 31.98x 2.12x 16.87x 1.83%

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. 726 Stock
  4. Valuation DIT Group Limited