Company Valuation: Home Control International Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 48.25 39.44 25.29 23.16 286 266.6 -
Change - -18.26% -35.87% -8.45% 1,135.04% -6.78% -
Enterprise Value (EV) 48.25 39.44 25.29 23.16 286 266.6 266.6
Change - -18.26% -35.87% -8.45% 1,135.04% -6.78% 0%
P/E - - - - - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 0.38x 0.31x 0.25x 0.22x 2.61x 2.25x 1.88x
EV / Revenue 0x 0x 0x 0x 0x 2.25x 1.88x
EV / EBITDA 0x 0x 0x 0x 0x 23.4x 15.9x
EV / EBIT 0x 0x 0x 0x 0x 24.9x 16.7x
EV / FCF 0x 0x 0x 0x 0x 31.4x 20.2x
FCF Yield 2.69% 0.75% 52.5% 57.5% 2.52% 3.19% 4.95%
Dividend per Share 2 - - - - - 0.065 0.098
Rate of return - - - - - 1.66% 2.51%
EPS 2 - - - - - - -
Distribution rate - - - - - - -
Net sales 1 126 126.6 101 107.5 109.4 118.6 141.8
EBITDA 1 11 19.67 5.523 11.27 10.61 11.4 16.8
EBIT 1 8.48 7.407 0.54 5.067 8.729 10.7 16
Net income - - - - - - -
Net Debt - - - - - - -
Reference price 2 0.750 0.610 0.390 0.355 4.160 3.910 3.910
Nbr of stocks (in thousands) 501,634 504,142 506,650 506,650 535,074 535,074 -
Announcement Date 3/18/22 3/17/23 3/27/24 3/28/25 3/26/26 - -
1USD in Million2HKD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 1.66% 267M
26.16x5.86x15.18x1.59% 423B
46.39x16.39x32.85x-.--% 223B
15.73x0.63x11.42x2.88% 142B
21.68x6.78x16.36x0.57% 117B
33.51x6.52x18.9x1.04% 76.65B
38.27x11.49x25.36x-.--% 74.65B
28.17x6.43x21.21x1.45% 54.92B
39.1x2.11x13.49x1.8% 53.05B
57.37x7.43x32.85x-.--% 47.18B
Average 34.04x 7.07x 20.85x 1.1% 121.23B
Weighted average by Cap. 31.32x 7.59x 19.86x 1.16%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Home Control International Limited

Historical PBR trend

Valuation ratios - PBR - Home Control International Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Home Control International Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Home Control International Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Home Control International Limited
  1. Stock Market
  2. Stocks
  3. 1747 Stock
  4. Valuation Home Control International Limited