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.($)
- - - - 14.25M
56.5x - - - 60.57B
12.39x4.35x11.16x3.89% 39.21B
18.42x4.02x16.16x1.33% 28.36B
8.29x1.49x8.37x4.27% 27.6B
5.68x0.75x1.56x8.71% 27.62B
14.17x3.12x14.93x2.47% 26.09B
10x1.95x8.05x4.2% 20.08B
7.75x2.79x6.51x-.--% 18.35B
7.46x0.83x3.01x3% 19.07B
Average 15.63x 2.41x 8.72x 3.48% 26.7B
Weighted average by Cap. 21.24x 2.59x 9.20x 3.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Grand Field Group Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Grand Field Group Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Grand Field Group Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Grand Field Group Holdings Limited

  1. Stock Market
  2. Stocks
  3. 115 Stock
  4. Valuation Grand Field Group Holdings Limited