Valuation Fire Rock Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:09 2026-10-02 EDT			5-day change	1st Jan Change
1.745 ^HKD	0.00%		-5.42%	+9.06%

08-10	Fire Rock Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-02	Fire Rock Holdings Limited Announces Change of Headquarters and Principal Place of Business in Singapore	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,512	4,147	2,150	652.8	499.2	388.5
Change	-	-8.09%	-48.15%	-69.64%	-23.53%	-22.17%
Enterprise Value (EV) ¹	3,904	4,419	2,617	568.5	447.6	278.9
Change	-	13.21%	-40.79%	-78.27%	-21.28%	-37.67%
P/E	13.1x	-3.42x	71.2x	1.17x	-29.3x	-4.89x
PBR	6.57x	-8.99x	-5x	4.98x	4.45x	3.03x
PEG	-	0x	-1x	0x	0x	-0x
Capitalization / Revenue	8.66x	4.01x	18.7x	4.84x	3.55x	2.66x
EV / Revenue	7.49x	4.27x	22.7x	4.21x	3.18x	1.91x
EV / EBITDA	9.21x	6.76x	208x	314x	20.7x	42.3x
EV / EBIT	9.4x	6.91x	222x	920x	22.7x	58.8x
EV / FCF	12.5x	6.11x	-12x	-16.8x	58.3x	20x
FCF Yield	7.99%	16.4%	-8.35%	-5.94%	1.72%	5%
Dividend per Share ³	0.219	-	-	-	-	-
Rate of return	0.93%	-	-	-	-	-
EPS ³	1.788	-6.318	0.1573	2.916	-0.0889	-0.3273
Distribution rate	12.3%	-	-	-	-	-
Net sales ¹	520.9	1,035	115.1	134.9	140.6	146.2
EBITDA ¹	424.1	653.5	12.59	1.81	21.63	6.595
EBIT ¹	415.1	639.9	11.77	0.618	19.7	4.744
Net income ¹	343.2	-1,213	30.2	559.9	-17.06	-64.41
Net Debt ¹	-608.3	272.2	466.4	-84.28	-51.65	-109.6
Reference price ³	23.500	21.600	11.200	3.400	2.600	1.600
Nbr of stocks (in thousands)	192,000	192,000	192,000	192,000	192,000	242,821
Announcement Date	4/11/21	8/9/23	8/9/23	4/25/24	4/24/25	4/27/26

¹HKD in Million²CNY in Million³HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FIRE ROCK HOLDINGS LIMITED	-	-	-	-	54M
ALPHABET INC.	16.65x	8.13x	17.36x	0.25%	4,184B
META PLATFORMS, INC.	23.36x	7.38x	12.98x	0.29%	1,855B
MASTERCARD, INC.	28.25x	13.25x	20.94x	0.64%	484B
TENCENT HOLDINGS LIMITED	14.53x	3.88x	8.97x	1.4%	483B
NETFLIX, INC.	18.71x	5.55x	16.66x	-.--%	279B
ALIBABA GROUP HOLDING LIMITED	20.59x	1.49x	10.26x	1.03%	263B
SHOPIFY INC.	94.21x	12.39x	66.51x	-.--%	195B
UBER TECHNOLOGIES, INC.	21.41x	2.45x	12.44x	-.--%	139B
SK SQUARE CO., LTD.	3.08x	86.09x	2.34x	0.13%	114B
Average	26.75x	15.62x	18.72x	0.42%	799.5B
Weighted average by Cap.	20.76x	8.81x	16.70x	0.36%