Company Valuation: Imperium Financial Group Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2,780 902.3 422.6 408.5 116.7 288.5
Change - -67.54% -53.16% -3.34% -71.43% 147.2%
Enterprise Value (EV) 1 2,839 985.4 476.4 464.3 177 345.8
Change - -65.29% -51.65% -2.54% -61.88% 95.32%
P/E -44.9x -8.46x -3.59x -29.8x -2.76x -7.17x
PBR 44.9x 13.1x -12.9x -8.7x -1.49x -3.54x
PEG - -0.1x -0.3x 0.3x -0x 0.3x
Capitalization / Revenue 41.6x 33.6x 28x 29.2x 6.71x 35.1x
EV / Revenue 42.5x 36.7x 31.6x 33.2x 10.2x 42.1x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2852 -0.467 -0.5149 -0.0587 -0.1809 -0.1437
Distribution rate - - - - - -
Net sales 1 66.76 26.88 15.08 14 17.39 8.218
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 -61.93 -106.2 -117.6 -13.6 -42.22 -36.74
Net Debt 1 58.79 83.1 53.85 55.87 60.32 57.27
Reference price 2 12.8000 3.9500 1.8500 1.7500 0.5000 1.0300
Nbr of stocks (in thousands) 217,173 228,425 228,425 233,402 233,402 280,082
Announcement Date 8/1/21 7/31/22 7/2/23 7/31/24 7/31/25 7/31/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.36x11.18x12.56x0.64% 44.52B
9.1x4.15x - 3.53% 43.41B
32.75x4.28x5.49x0.39% 40.38B
5.12x5.75x - 6.06% 16.98B
11.69x - - 3.8% 10.86B
9.45x1.57x4.7x7.09% 10.14B
8.71x - - 4.62% 7.31B
Average 13.74x 5.39x 7.59x 3.73% 24.8B
Weighted average by Cap. 17.01x 6.21x 8.72x 2.58%

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. 8029 Stock
  4. 8029 Stock
  5. Valuation Imperium Financial Group Limited