Valuation Homeland Interactive Technology Ltd.

Stocks

Market Closed - Hong Kong S.E. 04:08:08 2026-08-12 EDT			5-day change	1st Jan Change
1.240 ^HKD	0.00%		-5.34%	-10.79%

07-17	Homeland Interactive Technology Ltd. commences an Equity Buyback Plan for 127,450,950 shares, representing 10% of its issued share capital, under the authorization approved on June 12, 2026.	CI
06-11	Homeland Interactive Technology Ltd.'s Equity Buyback announced on November 19, 2025 has expired.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,563	1,966	1,559	2,545	1,683	1,484
Change	-	-64.67%	-20.69%	63.27%	-33.89%	-11.82%
Enterprise Value (EV) ¹	4,841	871.2	352.2	1,128	490.3	204.3
Change	-	-82%	-59.57%	220.17%	-56.52%	-58.33%
P/E	14.4x	3.93x	3.42x	5.83x	-22.1x	25.8x
PBR	5.85x	1.32x	0.88x	1.24x	0.86x	0.79x
PEG	-	0.1x	-0.61x	-0.98x	0x	-0x
Capitalization / Revenue	7.21x	1.53x	1x	1.43x	1.21x	1.1x
EV / Revenue	6.27x	0.68x	0.23x	0.63x	0.35x	0.15x
EV / EBITDA	11.5x	1.59x	1.35x	2.58x	-3.42x	1.07x
EV / EBIT	11.6x	1.61x	1.4x	2.65x	-3.05x	1.39x
EV / FCF	14.1x	3.5x	1.99x	6.38x	-4.32x	0.88x
FCF Yield	7.08%	28.6%	50.3%	15.7%	-23.2%	114%
Dividend per Share ²	-	-	0.12	0.09	-	-
Rate of return	-	-	9.55%	4.47%	-	-
EPS ²	0.3077	0.3893	0.3673	0.3455	-0.0594	0.0485
Distribution rate	-	-	32.7%	26%	-	-
Net sales ¹	772	1,288	1,563	1,780	1,386	1,349
EBITDA ¹	421.7	547.8	260.8	437.7	-143.5	191
EBIT ¹	417.2	542.2	251.4	425.5	-160.9	146.9
Net income ¹	390.8	500.7	465.3	436.9	-74.17	59.14
Net Debt ¹	-722.2	-1,094	-1,207	-1,418	-1,193	-1,280
Reference price ²	4.429	1.532	1.256	2.015	1.316	1.249
Nbr of stocks (in thousands)	1,256,000	1,283,404	1,241,142	1,263,083	1,279,131	1,188,031
Announcement Date	4/21/21	4/26/22	4/25/23	4/25/24	4/29/25	4/28/26

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.($)
HOMELAND INTERACTIVE TECHNOLOGY LTD.	-	-	-	-	187M
BENDING SPOONS S.P.A.	106.71x	13.07x	24.26x	-	33.95B
SNAP INC.	-84.11x	1.47x	7.47x	-.--%	9.32B
GIANT NETWORK GROUP CO., LTD.	12.85x	5x	9.42x	2.82%	8.05B
LIFE360, INC.	35.27x	5.77x	28.97x	-.--%	4.1B
BEIJING ULTRAPOWER SOFTWARE CO., LTD.	13.3x	1.62x	8.04x	1.23%	2.46B
MODERN TIMES GROUP MTG AB	24.83x	1.44x	6.04x	-	1.62B
DENA CO., LTD.	6.16x	0.98x	6.07x	2.98%	1.43B
SHANGHAI YAOJI TECHNOLOGY CO., LTD.	11.75x	-	-	-	1.13B
Average	15.84x	4.19x	12.90x	1.41%	6.92B
Weighted average by Cap.	51.27x	8.68x	18.48x	1.18%