Valuation Glory Flame Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:32 2026-09-18 EDT			5-day change	1st Jan Change
0.0250 ^HKD	0.00%		+4.17%	+13.64%

08-27	Glory Flame Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
03-27	Glory Flame Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	64.68	30.32	22.23	23.24	14.15	22.23
Change	-	-53.12%	-26.67%	4.55%	-39.13%	57.14%
Enterprise Value (EV) ¹	103.7	69.21	75.82	81.77	63.98	88.89
Change	-	-33.29%	9.55%	7.85%	-21.75%	38.92%
P/E	-4.24x	-0.82x	-2.15x	-2.37x	-1.14x	-1.44x
PBR	1.43x	3.3x	-12.7x	-1.91x	-0.6x	-0.6x
PEG	-	-0x	0x	0.47x	-0x	-0.1x
Capitalization / Revenue	0.8x	0.31x	0.19x	0.22x	0.14x	0.28x
EV / Revenue	1.28x	0.7x	0.64x	0.76x	0.62x	1.13x
EV / EBITDA	-24.2x	-13.9x	9.52x	41.9x	-27.1x	-25.6x
EV / EBIT	-9.35x	-6.88x	29.2x	-30x	-9.94x	-12.8x
EV / FCF	9.44x	2.26x	-12.8x	-157x	5.46x	-19.7x
FCF Yield	10.6%	44.3%	-7.82%	-0.64%	18.3%	-5.09%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0151	-0.0365	-0.0102	-0.0097	-0.0123	-0.0152
Distribution rate	-	-	-	-	-	-
Net sales ¹	80.88	98.97	118.5	107.6	102.4	78.75
EBITDA ¹	-4.286	-4.995	7.964	1.953	-2.359	-3.471
EBIT ¹	-11.1	-10.06	2.595	-2.722	-6.437	-6.941
Net income ¹	-15.25	-36.85	-10.33	-9.773	-12.4	-15.41
Net Debt ¹	39.07	38.89	53.58	58.52	49.84	66.65
Reference price ²	0.0640	0.0300	0.0220	0.0230	0.0140	0.0220
Nbr of stocks (in thousands)	1,010,605	1,010,605	1,010,605	1,010,605	1,010,605	1,010,605
Announcement Date	3/31/21	3/24/22	3/24/23	4/26/24	5/16/25	3/27/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GLORY FLAME HOLDINGS LIMITED	-	-	-	-	3.22M
QUANTA SERVICES, INC.	53.3x	2.46x	23.5x	0.07%	92.69B
VINCI	12.42x	1.06x	5.81x	4.7%	71.83B
COMFORT SYSTEMS USA, INC.	32.4x	4.07x	22.07x	0.21%	55.3B
LARSEN & TOUBRO LIMITED	25.74x	1.99x	19.53x	1.19%	55.02B
FERROVIAL N.V.	50.08x	3.98x	25.3x	1.89%	39.44B
HOCHTIEF AG	26.89x	0.68x	11.12x	2.29%	33.9B
EMCOR GROUP, INC.	22.26x	1.52x	13.99x	0.21%	32.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.8x	0.44x	6.89x	2.75%	29.79B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.93x	0.31x	5.78x	5.96%	26.31B
Average	27.76x	1.83x	14.89x	2.14%	43.65B
Weighted average by Cap.	30.75x	2.04x	16.21x	1.88%