Company Valuation: Hanison Construction Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,389 1,349 1,266 665.3 295.1 260.8
Change - -2.87% -6.17% -47.43% -55.65% -11.64%
Enterprise Value (EV) 1 3,867 2,541 2,392 2,105 1,751 1,342
Change - -34.3% -5.85% -12.02% -16.8% -23.34%
P/E 5x 8.78x -33.1x -3.11x -1x -0.29x
PBR 0.34x 0.32x 0.31x 0.18x 0.1x 0.1x
PEG - -0.2x 0x -0x -0x -0x
Capitalization / Revenue 0.96x 0.94x 1.03x 0.41x 0.15x 0.17x
EV / Revenue 2.66x 1.77x 1.94x 1.31x 0.88x 0.87x
EV / EBITDA -102x -48.1x -413x 117x 55.6x 42.1x
EV / EBIT -60.4x -34.8x -105x 896x 114x 74.3x
EV / FCF -13.5x -11.8x 165x -6.23x -7.34x -2.88x
FCF Yield -7.38% -8.51% 0.61% -16.1% -13.6% -34.7%
Dividend per Share 2 0.075 0.075 0.075 0.01 - -
Rate of return 5.95% 6.15% 6.47% 1.61% - -
EPS 2 0.2519 0.139 -0.035 -0.1993 -0.2752 -0.8345
Distribution rate 29.8% 54% -214% -5.02% - -
Net sales 1 1,452 1,438 1,233 1,613 1,985 1,542
EBITDA 1 -37.9 -52.8 -5.786 18.06 31.46 31.9
EBIT 1 -64.04 -73.04 -22.72 2.349 15.3 18.06
Net income 1 275 154.3 -38.43 -216 -295.3 -895.5
Net Debt 1 2,479 1,192 1,126 1,439 1,456 1,082
Reference price 2 1.2600 1.2200 1.1600 0.6200 0.2750 0.2430
Nbr of stocks (in thousands) 1,102,125 1,105,586 1,091,039 1,073,075 1,073,075 1,073,075
Announcement Date 7/19/21 7/19/22 7/25/23 7/24/24 7/23/25 7/28/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 39.01M
42.09x2.07x19.46x0.08% 81.5B
12.37x1.05x5.8x4.71% 68.95B
27.42x2.08x20.98x1.08% 60.28B
54.67x4.3x26.89x1.8% 42.44B
20.08x2.41x13.41x0.33% 35.54B
25.22x0.63x10.34x2.46% 30.67B
5.94x0.37x7.08x4.76% 29.14B
17.65x1.22x11.04x0.25% 26.64B
20.68x0.39x6.14x2.94% 25.8B
Average 25.13x 1.61x 13.46x 2.04% 40.1B
Weighted average by Cap. 27.24x 1.76x 14.58x 1.95%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Hanison Construction Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Hanison Construction Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Hanison Construction Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Hanison Construction Holdings Limited

  1. Stock Market
  2. Stocks
  3. 896 Stock
  4. Valuation Hanison Construction Holdings Limited