Company Valuation: Landrich Holding Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 270.4 408 392 528 216 220.8
Change - 50.89% -3.92% 34.69% -59.09% 2.22%
Enterprise Value (EV) 1 163.8 318.9 236.8 406.6 -10.58 -67.52
Change - 94.72% -25.76% 71.74% -102.6% -538.28%
P/E 5.02x 9.89x 11.7x 19.8x 16.1x 17.5x
PBR 1.19x 1.57x 1.36x 1.68x 0.66x 0.65x
PEG - -0.4x -0.6x -1x -0.3x -2.93x
Capitalization / Revenue 0.43x 0.41x 0.41x 0.39x 0.17x 0.2x
EV / Revenue 0.26x 0.32x 0.25x 0.3x -0.01x -0.06x
EV / EBITDA 3.42x 5.35x 5.36x 7.08x -0.79x -2.64x
EV / EBIT 4.07x 6.56x 7.29x 8.76x -2.57x -3.24x
EV / FCF -9.65x -23.6x 3.72x -15.8x -0.11x -1.07x
FCF Yield -10.4% -4.23% 26.9% -6.35% -933% -93.1%
Dividend per Share 2 0.003125 - - - - -
Rate of return 1.85% - - - - -
EPS 2 0.0336 0.0258 0.0209 0.0167 0.0084 0.007899
Distribution rate 9.29% - - - - -
Net sales 1 634.4 994.2 956.5 1,367 1,281 1,109
EBITDA 1 47.94 59.62 44.19 57.41 13.36 25.56
EBIT 1 40.29 48.6 32.48 46.39 4.12 20.85
Net income 1 47.87 41.23 32.79 26.15 13.26 12.4
Net Debt 1 -106.6 -89.07 -155.2 -121.4 -226.6 -288.3
Reference price 2 0.1690 0.2550 0.2450 0.3300 0.1350 0.1380
Nbr of stocks (in thousands) 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000
Announcement Date 7/28/21 7/29/22 7/28/23 7/30/24 7/30/25 7/29/26
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 34.06M
59.86x2.73x26.04x0.06% 109B
13.3x1.12x6.14x4.4% 76.99B
36.61x4.62x25.07x0.18% 66.1B
27.2x2.08x20.43x1.11% 58.65B
57.22x4.54x28.74x1.57% 45.96B
30.8x0.76x12.56x2.01% 38.19B
25.53x1.75x16.13x0.18% 38.05B
25.57x0.52x8.28x2.31% 34.89B
4.48x0.3x5.98x6.28% 26.73B
Average 31.17x 2.05x 16.60x 2.01% 49.42B
Weighted average by Cap. 35.07x 2.31x 18.25x 1.67%

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. 2132 Stock
  4. Valuation Landrich Holding Limited