Suspension of trading

Valuation HC Group Inc.

Stocks

Market Closed - Hong Kong S.E. 04:08:14 2026-03-17 EDT			5-day change	1st Jan Change
0.2060 ^HKD	-0.48%		-.--%	-1.90%

09-30	HC Group Inc. Delays in Publication of Interim Report for the Six Months Ended June 30, 2026	CI
08-28	HC Group Inc. Announces Delay in Publishing Interim Financial Results for the Six Months Ended 30 June 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	2,324	1,224	715	376.6	277	200.6
Change	-	-47.32%	-41.6%	-47.33%	-26.43%	-27.58%
Enterprise Value (EV) ¹	4,473	2,230	1,390	1,123	266.4	317.2
Change	-	-50.14%	-37.67%	-19.25%	-76.26%	19.07%
P/E	-6.17x	-1.55x	-1.08x	-1.68x	-0.15x	-0.69x
PBR	0.58x	0.35x	0.25x	0.14x	0.49x	0.77x
PEG	-	-0x	0.1x	0x	-0x	0x
Capitalization / Revenue	0.16x	0.08x	0.04x	0.02x	0.02x	0.02x
EV / Revenue	0.3x	0.15x	0.08x	0.07x	0.01x	0.03x
EV / EBITDA	82.5x	22x	253x	-20.4x	-4.63x	-4.07x
EV / EBIT	-30.4x	2,335x	-30.5x	-6.78x	-2.67x	-3.79x
EV / FCF	-31.7x	2x	-13.9x	-2.52x	0.22x	1.42x
FCF Yield	-3.15%	50%	-7.21%	-39.7%	458%	70.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.336	-0.6018	-0.5062	-0.1712	-1.397	-0.2208
Distribution rate	-	-	-	-	-	-
Net sales ¹	14,833	14,531	17,389	16,884	18,448	10,966
EBITDA ¹	54.22	101.6	5.496	-54.9	-57.51	-77.93
EBIT ¹	-147.1	0.955	-45.55	-165.5	-99.86	-83.64
Net income ¹	-376.5	-745.5	-663.1	-224.3	-1,830	-289.2
Net Debt ¹	2,149	1,006	675.1	745.9	-10.61	116.6
Reference price ²	2.0739	0.9347	0.5458	0.2875	0.2115	0.1532
Nbr of stocks (in thousands)	1,120,552	1,309,931	1,309,931	1,309,931	1,309,931	1,309,931
Announcement Date	4/27/20	4/19/21	4/25/22	4/27/23	4/22/24	4/21/25

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HC GROUP INC.	-	-	-	-	34.39M
ALPHABET INC.	16.96x	8.24x	17.67x	0.25%	4,247B
META PLATFORMS, INC.	23.92x	7.47x	13.18x	0.29%	1,877B
MASTERCARD, INC.	31.51x	14.75x	23.3x	0.57%	540B
NETFLIX, INC.	20.26x	6x	18.01x	-.--%	302B
ALIBABA GROUP HOLDING LIMITED	21.23x	1.55x	10.46x	0.98%	276B
SHOPIFY INC.	110.84x	14.64x	78.61x	-.--%	229B
UBER TECHNOLOGIES, INC.	22.44x	2.55x	12.99x	-.--%	146B
PDD HOLDINGS INC.	8.43x	0.97x	4.18x	-.--%	117B
SPOTIFY TECHNOLOGY S.A.	39.18x	4.6x	30.03x	-.--%	110B
Average	32.75x	6.75x	23.16x	0.23%	784.42B
Weighted average by Cap.	22.93x	8.10x	18.41x	0.28%