Valuation EDICO Holdings Limited

Stocks

Delayed Hong Kong S.E. 20:32:40 2026-11-01 EST			5-day change	1st Jan Change
0.6300 ^HKD	+1.61%		-3.82%	+570.21%

08-03	EDICO Holdings Limited Announces Redesignation of Ma Chui Ki Venus from Non-Executive Director to Executive Director, Effective August 3, 2026	CI
07-03	EDICO Holdings Limited Establishes New Business Segment and Opens Venue for Trading Card Game and Sports Card Business	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	69	65	50	56	50	116
Change	-	-5.8%	-23.08%	12%	-10.71%	132%
Enterprise Value (EV) ¹	16.6	4.108	1.145	7.15	-7.466	99.85
Change	-	-75.26%	-72.13%	524.45%	-204.42%	1,437.4%
P/E	16.8x	-37.6x	-18x	-7.29x	-6.85x	-10.1x
PBR	0.95x	0.96x	0.77x	0.97x	1x	3x
PEG	-	0x	-0.3x	-0x	1.38x	-0.2x
Capitalization / Revenue	0.94x	1.13x	1.1x	1.2x	1.25x	3.09x
EV / Revenue	0.23x	0.07x	0.03x	0.15x	-0.19x	2.66x
EV / EBITDA	4.86x	-1.66x	-0.23x	-0.93x	0.88x	-7.09x
EV / EBIT	6.57x	-1.22x	-0.2x	-0.84x	0.85x	-6.97x
EV / FCF	0.55x	0.52x	0.1x	2.58x	-1.31x	-4.26x
FCF Yield	182%	191%	965%	38.8%	-76.3%	-23.5%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.004097	-0.001729	-0.002781	-0.00768	-0.007298	-0.0114
Distribution rate	-	-	-	-	-	-
Net sales ¹	73.21	57.53	45.4	46.5	40.07	37.51
EBITDA ¹	3.415	-2.468	-4.95	-7.694	-8.492	-14.08
EBIT ¹	2.529	-3.356	-5.843	-8.56	-8.801	-14.32
Net income ¹	4.097	-1.729	-2.781	-7.68	-7.298	-11.44
Net Debt ¹	-52.4	-60.89	-48.86	-48.85	-57.47	-16.15
Reference price ²	0.0690	0.0650	0.0500	0.0560	0.0500	0.1160
Nbr of stocks (in thousands)	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000
Announcement Date	12/15/20	1/28/22	12/15/22	12/15/23	12/17/24	12/23/25

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EDICO HOLDINGS LIMITED	-	-	-	-	79.03M
DAI NIPPON PRINTING CO., LTD.	12.74x	0.75x	6.7x	1.44%	7.68B
TOPPAN HOLDINGS INC.	15.21x	0.68x	7.19x	1.39%	7.52B
CIMPRESS PLC	11.4x	-	-	-	1.4B
DELUXE CORPORATION	9.33x	-	-	-	1.04B
CEWE STIFTUNG & CO. KGAA	9.98x	0.72x	4.21x	2.8%	857M
Average	11.73x	0.72x	6.03x	1.88%	3.1B
Weighted average by Cap.	13.32x	0.72x	6.80x	1.49%