Company Valuation: Domaine Power Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 124.3 257.2 231.3 201.9 134.7 207.3
Change - 106.94% -10.07% -12.69% -33.29% 53.91%
Enterprise Value (EV) 1 86.23 167.4 169.9 166.5 100 139.9
Change - 94.18% 1.47% -2.04% -39.91% 39.85%
P/E -1.66x -3.29x -8.91x -11.7x -15.6x -8.89x
PBR 0.61x 2.01x 2.31x 2.48x 1.83x 1.75x
PEG - -0.78x 0.1x 0.3x 0.3x -0.1x
Capitalization / Revenue 0.76x 1.9x 1.25x 0.89x 0.73x 1.31x
EV / Revenue 0.53x 1.24x 0.92x 0.73x 0.54x 0.89x
EV / EBITDA -5.05x -9.23x -9.79x -9.84x -6.46x -8.22x
EV / EBIT -4.78x -8.89x -9.3x -9.31x -6.17x -8.13x
EV / FCF 4.55x 3.99x -7.49x -8.88x -17.2x -3.56x
FCF Yield 22% 25% -13.3% -11.3% -5.81% -28.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4345 -0.4529 -0.1504 -0.1 -0.05 -0.09
Distribution rate - - - - - -
Net sales 1 162.6 135.5 185.5 226.8 185.5 157.9
EBITDA 1 -17.09 -18.14 -17.35 -16.91 -15.5 -17.02
EBIT 1 -18.05 -18.83 -18.28 -17.88 -16.21 -17.2
Net income 1 -75 -78.17 -25.97 -17.72 -8.297 -17.76
Net Debt 1 -38.04 -89.73 -61.37 -35.49 -34.68 -67.44
Reference price 2 0.7200 1.4900 1.3400 1.1700 0.7800 0.8000
Nbr of stocks (in thousands) 172,600 172,600 172,600 172,600 172,700 259,150
Announcement Date 7/21/21 7/20/22 7/31/23 7/25/24 7/16/25 7/9/26
1HKD in Million2HKD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 20.66M
20.06x3.05x10.17x2.89% 260B
20.15x2.65x13.41x1.04% 22.2B
19.72x3.78x9.31x2.94% 14.96B
10.97x1.07x5.13x-.--% 13.75B
20.66x2.3x9.03x1.81% 10.42B
13.95x1.41x9.21x2.78% 8.27B
10.91x1.43x6.25x7.2% 6.9B
13.23x0.88x8.39x2.52% 5.65B
Average 16.21x 2.07x 8.86x 2.65% 38.07B
Weighted average by Cap. 19.26x 2.84x 9.98x 2.7%

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. 442 Stock
  4. Valuation Domaine Power Holdings Limited