Company Valuation: International Genius Company

Data adjusted to current consolidation scope
Fiscal Period: June 2019 2021 2022 2023 2024
Market Cap 1 335.8 768.3 1,042 6,189 1,987
Change - - 35.66% 493.81% -67.89%
Enterprise Value (EV) 1 502.6 680.1 945.1 6,137 1,964
Change - - 38.97% 549.37% -68%
P/E -0.88x -7.51x 25.2x -160x -48.3x
PBR -3.07x 5.14x 5.53x 43.4x 2.87x
PEG - - -0x 1x -22.58x
Capitalization / Revenue 2.48x 3.4x 3.53x 18.5x 8.77x
EV / Revenue 3.71x 3.01x 3.2x 18.4x 8.66x
EV / EBITDA -3.09x -33.3x 125x -200x -59.9x
EV / EBIT -2.98x -28.8x 359x -173x -50.6x
EV / FCF 4.47x - -34.6x 245x -339x
FCF Yield 22.4% - -2.89% 0.41% -0.29%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -4.068 -0.1903 0.077 -0.0721 -0.0736
Distribution rate - - - - -
Net sales 1 135.6 226.3 295.6 334 226.7
EBITDA 1 -162.9 -20.4 7.566 -30.68 -32.79
EBIT 1 -168.5 -23.63 2.632 -35.43 -38.84
Net income 1 -380.4 -45.19 41.38 -38.71 -39.99
Net Debt 1 166.8 -88.21 -97.17 -51.96 -23.27
Reference price 2 3.6000 1.4300 1.9400 11.5200 3.5600
Nbr of stocks (in thousands) 93,272 537,245 537,245 537,245 558,245
Announcement Date 7/10/20 10/29/21 11/11/22 10/31/23 10/31/24
1HKD in Million2HKD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 28.47M
20.92x8.15x12.4x2.58% 141B
18.46x2.89x6.84x1.03% 83.15B
9.61x1x4.65x3.64% 43.09B
20.79x4.33x6.64x2.22% 41.5B
53.35x3.58x10.83x0.09% 18.92B
13.97x2.72x9.24x1.4% 15.88B
5x0.21x5.59x7.68% 15B
17.28x1.08x10.24x2.44% 14.91B
Average 19.92x 2.99x 8.30x 2.64% 41.51B
Weighted average by Cap. 19.62x 4.67x 9.05x 2.34%

Y-o-Y evolution of P/E

Valuation ratios - P/E - International Genius Company

Historical PBR trend

Valuation ratios - PBR - International Genius Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - International Genius Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - International Genius Company

  1. Stock Market
  2. Stocks
  3. 33 Stock
  4. Valuation International Genius Company