Company Valuation: High Fashion International Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 443.1 443.1 489 443.1 550.1 504.3
Change - 0% 10.34% -9.37% 24.14% -8.33%
Enterprise Value (EV) 1 835.7 1,041 1,127 1,219 1,562 1,672
Change - 24.54% 8.24% 8.23% 28.12% 7.06%
P/E 3.56x 3.02x 3.2x 3.92x 6x 7.23x
PBR 0.15x 0.14x 0.15x 0.14x 0.18x 0.15x
PEG - 0.2x 0.77x -0.2x -0.3x -0.3x
Capitalization / Revenue 0.21x 0.15x 0.14x 0.13x 0.16x 0.16x
EV / Revenue 0.39x 0.36x 0.32x 0.37x 0.47x 0.55x
EV / EBITDA 20.1x 10.1x 5.35x 4.96x 7.18x 13.9x
EV / EBIT -166x 26.1x 7.71x 6.81x 9.92x 35.7x
EV / FCF 4.31x -13x 45.3x 8.81x -6.05x -10.3x
FCF Yield 23.2% -7.7% 2.21% 11.4% -16.5% -9.67%
Dividend per Share 2 0.03 0.08 0.15 0.155 0.035 0.07
Rate of return 2.07% 5.52% 9.38% 10.7% 1.94% 4.24%
EPS 2 0.4074 0.48 0.5 0.37 0.3 0.2283
Distribution rate 7.36% 16.7% 30% 41.9% 11.7% 30.7%
Net sales 1 2,157 2,888 3,515 3,307 3,337 3,064
EBITDA 1 41.62 103.2 210.5 245.7 217.5 120.4
EBIT 1 -5.048 39.92 146.2 179.2 157.4 46.85
Net income 1 124.5 147.2 154 113.7 91.68 69.77
Net Debt 1 392.6 597.7 637.6 776.2 1,012 1,168
Reference price 2 1.450 1.450 1.600 1.450 1.800 1.650
Nbr of stocks (in thousands) 305,615 305,615 305,615 305,615 305,615 305,615
Announcement Date 4/29/21 4/28/22 4/27/23 4/29/24 4/29/25 4/30/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 44.05M
20.33x3.08x10.22x2.86% 262B
19.15x2.52x12.76x1.09% 21.09B
19.99x3.83x9.44x2.9% 15.06B
11x1.07x5.14x-.--% 13.72B
19.51x2.2x8.65x1.91% 9.84B
13.82x1.4x9.14x2.81% 8.19B
10.34x1.35x5.89x7.56% 6.55B
12.59x0.85x8.12x2.65% 5.37B
Average 15.84x 2.04x 8.67x 2.72% 38.01B
Weighted average by Cap. 19.37x 2.87x 9.95x 2.69%

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. 608 Stock
  4. Valuation High Fashion International Limited