Valuation Lever Style Corporation

Stocks

Delayed Hong Kong S.E. 23:24:42 2026-09-28 EDT			5-day change	1st Jan Change
1.330 ^HKD	-1.48%		-1.48%	-7.64%

09-15	ONDO, Inc agreed to acquire Champion System Limited from Lever Style Corporation.	CI
07-13	Lever Style Corporation Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	70.79	70.28	114.4	106.7	-	-
Change	-	-0.71%	62.82%	-6.77%	-	-
Enterprise Value (EV)	70.79	70.28	114.4	106.7	106.7	106.7
Change	-	-0.71%	62.82%	-6.77%	0%	0%
P/E	4.55x	4.1x	7.37x	6.08x	4.78x	3.96x
PBR	-	1.12x	1.66x	1.34x	1.23x	1.04x
PEG	-	0.4x	-1.05x	0.5x	0.2x	0.2x
Capitalization / Revenue	-	0.32x	0.57x	0.43x	0.36x	0.3x
EV / Revenue	-	0x	0x	0.43x	0.36x	0.3x
EV / EBITDA	-	0x	0x	4.45x	3.56x	2.96x
EV / EBIT	-	0x	0x	4.64x	3.81x	3.23x
EV / FCF	-	0x	0x	-107x	4.27x	8.21x
FCF Yield	-	35.6%	15.1%	-0.94%	23.4%	12.2%
Dividend per Share ²	-	0.0129	0.0128	0.014	0.0179	0.0217
Rate of return	-	11.6%	6.91%	8.15%	10.4%	12.6%
EPS ²	0.0245	0.027	0.0251	0.0283	0.036	0.0435
Distribution rate	-	47.6%	51%	49.5%	49.6%	49.9%
Net sales ¹	-	222.9	200.2	247.8	300.1	356.8
EBITDA ¹	-	23.53	19.02	24	30	36
EBIT ¹	-	21.93	17.45	23	28	33
Net income ¹	15.62	17.14	15.87	18	22.9	27.6
Net Debt	-	-	-	-	-	-
Reference price ²	0.1114	0.1107	0.1850	0.1721	0.1721	0.1721
Nbr of stocks (in thousands)	635,600	634,789	618,520	619,943	-	-
Announcement Date	3/11/24	2/27/25	2/12/26	-	-	-