Company Valuation: Far East Consortium International Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,436 5,222 2,874 2,447 2,386 1,958 -
Change - -18.86% -44.97% -14.85% -2.5% -17.95% -
Enterprise Value (EV) 1 6,436 5,222 25,716 23,940 2,386 20,215 19,375
Change - -18.86% 392.42% -6.91% -90.03% 747.21% -4.16%
P/E 4.93x 30.2x 12.4x -1.92x -1.97x -8.1x -2.09x
PBR - - - - - - -
PEG - -0.3x 0.4x 0x 0.39x 0.1x -0x
Capitalization / Revenue - 0.82x 0.28x 0.26x - 0.35x 0.37x
EV / Revenue - 0.82x 2.52x 2.5x - 3.61x 3.62x
EV / EBITDA - 3.28x 13.8x 19.4x - 32.1x 97.6x
EV / EBIT - - 19.4x 32x - 92.3x -89.7x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - 0.14 0.11 - - -
Rate of return - - 13.7% 13.8% - - -
EPS 2 0.4909 0.064 0.082 -0.417 -0.396 -0.079 -0.306
Distribution rate - - 171% -26.4% - - -
Net sales 1 - 6,346 10,204 9,572 - 5,605 5,356
EBITDA 1 - 1,594 1,861 1,236 - 629.7 198.6
EBIT 1 - - 1,327 747 - 219 -216
Net income 1 1,300 172.2 226.1 -1,275 -1,211 -242.4 -934.7
Net Debt 1 - - 22,842 21,493 - 18,257 17,417
Reference price 2 2.4182 1.9300 1.0200 0.8000 0.7800 0.6400 0.6400
Nbr of stocks (in thousands) 2,661,581 2,705,905 2,817,604 3,059,040 3,059,040 3,059,040 -
Announcement Date 6/28/22 6/28/23 6/27/24 6/26/25 6/25/26 - -
1HKD in Million2HKD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

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. 35 Stock
  4. Valuation Far East Consortium International Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!