Company Valuation: Grand Field Group Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 220.5 169 69.81 24.5 74.71 157.4
Change - -23.33% -58.7% -64.91% 205% 110.66%
Enterprise Value (EV) 1 952.1 894.7 783.7 718.3 722.2 691.4
Change - -6.03% -12.41% -8.34% 0.54% -4.27%
P/E 7.67x -0.75x -0.18x -0.52x -0.3x -1.36x
PBR 0.18x 0.16x 0.12x 0.05x 0.31x 0.9x
PEG - 0x -0x 0x -0x 0x
Capitalization / Revenue 0.19x 0.31x 0.5x 0.09x 0.32x 0.65x
EV / Revenue 0.83x 1.65x 5.63x 2.72x 3.06x 2.85x
EV / EBITDA 2.18x -9.93x -5.03x 65.3x -5.45x -20x
EV / EBIT 2.19x -9.16x -4.61x -279x -4.97x -14.6x
EV / FCF 19x -1.41x 15.4x 16.7x 6.57x 6.21x
FCF Yield 5.26% -71.2% 6.48% 5.98% 15.2% 16.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 2.345 -18.32 -32.06 -3.84 -20.52 -5.572
Distribution rate - - - - - -
Net sales 1 1,141 543.3 139.3 264.5 236.4 242.6
EBITDA 1 436.2 -90.06 -155.9 10.99 -132.4 -34.56
EBIT 1 433.9 -97.72 -170.1 -2.573 -145.4 -47.27
Net income 1 34.68 -224.3 -392.6 -47.03 -251.3 -82.07
Net Debt 1 731.7 725.7 713.8 693.8 647.5 534
Reference price 2 18.000 13.800 5.700 2.000 6.100 7.600
Nbr of stocks (in thousands) 12,248 12,248 12,248 12,248 12,248 20,709
Announcement Date 4/28/21 4/28/22 4/26/23 4/26/24 4/25/25 4/24/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.77M
14.04x4.51x12.17x3.61% 39.98B
17.8x3.94x15.85x1.38% 28.22B
7.88x1.42x7.8x4.49% 26.51B
5.45x0.65x1.36x9.17% 26.23B
13.78x3.08x14.74x2.54% 26.13B
10.63x2.15x9.15x3.95% 21.37B
7.85x0.87x3.17x2.85% 20.08B
13.11x6.41x16.85x1.66% 19.31B
37.44x13.73x34.11x3.16% 18.14B
Average 14.22x 4.08x 12.80x 3.65% 22.6B
Weighted average by Cap. 13.69x 3.82x 12.24x 3.72%

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. 115 Stock
  4. Valuation Grand Field Group Holdings Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!