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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 20.82M
20.82x3.14x10.51x2.79% 263B
20.43x2.64x13.44x1.02% 22.36B
20.22x3.88x9.47x2.88% 15B
10.78x1.05x5.03x-.--% 13.52B
16.02x1.59x10.4x2.42% 9.49B
13.51x2.07x8.77x1.99% 9.44B
11.62x1.53x6.64x6.82% 7.27B
14.56x0.92x8.75x2.39% 5.93B
Average 15.99x 2.10x 9.13x 2.54% 38.4B
Weighted average by Cap. 19.75x 2.92x 10.28x 2.62%

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