Company Valuation: HB Global Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2026
Market Cap 1 288 93.66 157.1 156.6 42.92
Change - -67.48% 67.73% -0.32% -
Enterprise Value (EV) 1 366.3 142.3 203.7 201.9 93.56
Change - -61.14% 43.15% -0.89% -
P/E -8.78x -0.57x -3.44x -43.2x -3.09x
PBR 1.07x 0.46x 0.97x 0.99x 0.3x
PEG - -0x 0x 0.5x -
Capitalization / Revenue 2.19x 1.23x 1.96x 1.94x 0.55x
EV / Revenue 2.79x 1.87x 2.55x 2.5x 1.21x
EV / EBITDA -74.9x -1.21x -22.6x 27.2x 12.5x
EV / EBIT -17.3x -1.06x -8.9x -40.1x -12.8x
EV / FCF -9.87x 0.98x 19.9x 91.2x -
FCF Yield -10.1% 102% 5.02% 1.1% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0584 -0.2129 -0.0588 -0.004631 -0.0162
Distribution rate - - - - -
Net sales 1 131.5 76.07 80.05 80.73 77.63
EBITDA 1 -4.892 -117.3 -9.024 7.417 7.482
EBIT 1 -21.21 -133.7 -22.89 -5.037 -7.321
Net income 1 -37.33 -165.5 -45.83 -3.612 -12.69
Net Debt 1 78.21 48.67 46.64 45.33 50.64
Reference price 2 0.5129 0.1216 0.2020 0.2003 0.0499
Nbr of stocks (in thousands) 561,600 770,014 777,714 781,994 860,193
Announcement Date 4/29/22 4/28/23 4/30/24 4/30/25 8/28/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.32M
21.86x2.95x14.5x3.75% 261B
19.85x2.54x15.12x3.22% 81.43B
16.72x1.73x9.84x3.75% 44.84B
14.82x0.53x9.51x2.6% 38.62B
20.59x3.13x12.73x3.4% 34.09B
34.67x3x17.5x1.07% 30.83B
26.06x5.42x17.27x3.22% 29.7B
-8.74x1.88x9.42x6.47% 29.41B
Average 18.23x 2.65x 13.24x 3.44% 61.1B
Weighted average by Cap. 19.88x 2.71x 13.80x 3.54%

Y-o-Y evolution of P/E

Valuation ratios - P/E - HB Global Limited

Historical PBR trend

Valuation ratios - PBR - HB Global Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - HB Global Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - HB Global Limited

  1. Stock Market
  2. Stocks
  3. HBGLOB Stock
  4. Valuation HB Global Limited