Company Valuation: Grand Power Logistics Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 91.5 90 54 39.3 120
Change - -1.64% -40% -27.22% 205.34%
Enterprise Value (EV) 1 66.12 86.75 81.7 53.93 138.9
Change - 31.2% -5.82% -33.99% 157.57%
P/E 3.95x -3.26x -35.9x -10.8x -2.67x
PBR 0.55x 0.66x 0.4x 0.31x 1.48x
PEG -0.2x 0x 0.4x -0x -0x
Capitalization / Revenue 0.1x 0.13x 0.07x 0.04x 0.17x
EV / Revenue 0.07x 0.13x 0.1x 0.05x 0.19x
EV / EBITDA 2.26x -3.35x 64.2x -35.1x -3.65x
EV / EBIT 2.3x -3.27x 346x -27.6x -3.61x
EV / FCF 336x -7.05x -2.83x 2.91x 10.4x
FCF Yield 0.3% -14.2% -35.4% 34.3% 9.6%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.0772 -0.092 -0.005016 -0.0122 -0.1498
Distribution rate - - - - -
Net sales 1 892.5 674.4 825.7 1,058 723.6
EBITDA 1 29.27 -25.92 1.273 -1.536 -38.05
EBIT 1 28.71 -26.54 0.236 -1.955 -38.46
Net income 1 22.98 -27.59 -1.505 -3.655 -44.95
Net Debt 1 -25.38 -3.254 27.7 14.63 18.91
Reference price 2 0.3050 0.3000 0.1800 0.1310 0.4000
Nbr of stocks (in thousands) 300,000 300,000 300,000 300,000 300,000
Announcement Date 3/30/22 3/24/23 3/27/24 4/10/25 3/25/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.02M
10.53x0.88x4.33x3.83% 4.47B
28.35x1.85x5.9x1.92% 856M
9.8x1.61x23.31x5.5% 116M
Average 16.23x 1.45x 11.18x 3.75% 1.36B
Weighted average by Cap. 13.32x 1.05x 4.98x 3.57%

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. 8489 Stock
  4. Valuation Grand Power Logistics Group Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!