Company Valuation: Kiddieland International Limited

Data adjusted to current consolidation scope
Fiscal Period: April 2021 2022 2023 2024 2025 2026
Market Cap 1 182 147 49 31 45 187
Change - -19.23% -66.67% -36.73% 45.16% 315.56%
Enterprise Value (EV) 1 179.4 192.7 45.16 22.7 32.01 177.5
Change - 7.43% -76.57% -49.73% 41% 454.48%
P/E 27.6x -2.24x -0.97x -4.22x -6.44x -29.9x
PBR 1.18x 1.7x 1.41x 1.21x 2.45x 15.7x
PEG - 0x 0x 0x 1.34x 2.8x
Capitalization / Revenue 0.6x 0.6x 0.28x 0.14x 0.23x 0.93x
EV / Revenue 0.59x 0.79x 0.26x 0.11x 0.16x 0.88x
EV / EBITDA 6.25x -10.3x -1.42x -136x 10x 68.8x
EV / EBIT 33.8x -4.43x -0.99x -2.56x -5.67x -33.6x
EV / FCF 4.5x -8.15x 0.61x 4.21x 14.1x 17.9x
FCF Yield 22.2% -12.3% 163% 23.7% 7.11% 5.59%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.006599 -0.0655 -0.0505 -0.007338 -0.006985 -0.006246
Distribution rate - - - - - -
Net sales 1 301.9 244.2 176.2 215.1 196.9 200.6
EBITDA 1 28.72 -18.7 -31.91 -0.167 3.189 2.579
EBIT 1 5.306 -43.48 -45.64 -8.88 -5.644 -5.284
Net income 1 6.599 -65.54 -50.55 -7.338 -6.985 -6.246
Net Debt 1 -2.587 45.74 -3.838 -8.299 -12.99 -9.522
Reference price 2 0.1820 0.1470 0.0490 0.0310 0.0450 0.1870
Nbr of stocks (in thousands) 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
Announcement Date 8/20/21 8/19/22 8/23/23 8/23/24 8/22/25 8/24/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 22.96M
30.04x7.1x22.48x-.--% 28.02B
19.71x1.83x10.56x1.71% 7.46B
269.73x - - - 3.44B
41.85x2.62x16.07x1.54% 2.96B
16.64x1.92x10.18x1.83% 2.17B
38.44x9.06x35.72x1.16% 1.74B
41.32x7.47x30.27x0.22% 1.37B
14.09x - - - 863M
Average 58.98x 5.00x 20.88x 1.08% 5.34B
Weighted average by Cap. 46.09x 5.73x 20.17x 0.54%

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. 3830 Stock
  4. Valuation Kiddieland International Limited