Company Valuation: DLC Asia Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 48 37.6 32 32.8 44.8 46.4
Change - -21.67% -14.89% 2.5% 36.59% 3.57%
Enterprise Value (EV) 1 -12.46 -14.12 -19.72 -23.35 -11.55 -4.789
Change - -13.34% -39.68% -18.38% 50.52% 58.55%
P/E -12.6x -4.21x 8.18x 17.7x 339x -4.14x
PBR 0.54x 0.47x 0.38x 0.38x 0.52x 0.62x
PEG - -0x -0x -0.3x -3.6x 0x
Capitalization / Revenue 0.89x 0.95x 0.56x 0.58x 0.93x 1.33x
EV / Revenue -0.23x -0.36x -0.35x -0.42x -0.24x -0.14x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004764 -0.0112 0.00489 0.002318 0.000165 -0.014
Distribution rate - - - - - -
Net sales 1 53.91 39.55 57.06 56.16 48.4 34.96
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 -3.545 -8.821 3.912 1.855 0.132 -11.22
Net Debt 1 -60.46 -51.72 -51.72 -56.15 -56.35 -51.19
Reference price 2 0.0600 0.0470 0.0400 0.0410 0.0560 0.0580
Nbr of stocks (in thousands) 800,000 800,000 800,000 800,000 800,000 800,000
Announcement Date 6/11/21 6/20/22 6/9/23 6/7/24 6/11/25 6/10/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.1M
19.86x11.55x12.98x0.62% 45.63B
9.27x4.19x - 3.47% 44.17B
35.72x4.8x6.15x0.35% 44.08B
5.16x5.77x - 6.01% 17.02B
11.99x - - 3.65% 10.88B
8.74x1.38x4.12x7.67% 9.25B
9.07x - - 4.43% 7.61B
Average 14.26x 5.54x 7.75x 3.74% 22.33B
Weighted average by Cap. 18.24x 6.46x 9.11x 2.48%

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. 8210 Stock
  4. Valuation DLC Asia Limited