|
Market Closed -
Hong Kong S.E.
04:08:16 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 0.1520 HKD | -4.40% |
|
-3.80% | -50.97% |
Company Valuation: Macau Legend Development Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 6,015 | 3,845 | 2,480 | 1,160 | 893 | 192.2 |
| Change | - | -36.08% | -35.48% | -53.25% | -22.99% | -78.47% |
| Enterprise Value (EV) 1 | 7,932 | 6,202 | 5,031 | 3,741 | 3,318 | 2,637 |
| Change | - | -21.81% | -18.89% | -25.63% | -11.32% | -20.51% |
| P/E | -3.08x | -3.23x | -4.09x | -236x | -1.43x | -0.12x |
| PBR | 1.09x | 0.89x | 0.67x | 0.31x | 0.29x | 0.13x |
| PEG | - | 0.1x | 0.1x | 2.4x | -0x | -0x |
| Capitalization / Revenue | 8.58x | 3.39x | 3.49x | 1.29x | 1.16x | 0.54x |
| EV / Revenue | 11.3x | 5.46x | 7.07x | 4.15x | 4.3x | 7.35x |
| EV / EBITDA | -15.5x | -16x | -17.3x | 29.7x | 28.6x | -50.5x |
| EV / EBIT | -8.49x | -7.72x | -7.64x | -18.3x | -19.5x | -10.6x |
| EV / FCF | -9.41x | -80.1x | -17.3x | -20.8x | 101x | 21.2x |
| FCF Yield | -10.6% | -1.25% | -5.77% | -4.8% | 0.99% | 4.71% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -3.151 | -1.92 | -0.9792 | -0.007935 | -1.004 | -2.513 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 700.7 | 1,136 | 711.6 | 901.6 | 771.5 | 358.6 |
| EBITDA 1 | -512.8 | -387.1 | -290.7 | 126.1 | 116.2 | -52.24 |
| EBIT 1 | -933.9 | -803.8 | -658.2 | -204.9 | -169.7 | -249.4 |
| Net income 1 | -1,955 | -1,190 | -607.2 | -4.921 | -622.6 | -1,566 |
| Net Debt 1 | 1,917 | 2,358 | 2,550 | 2,582 | 2,425 | 2,445 |
| Reference price 2 | 9.7000 | 6.2000 | 4.0000 | 1.8700 | 1.4400 | 0.3100 |
| Nbr of stocks (in thousands) | 620,119 | 620,119 | 620,119 | 620,119 | 620,119 | 620,119 |
| Announcement Date | 4/15/21 | 7/15/22 | 4/27/23 | 4/24/24 | 4/29/25 | 4/29/26 |
1HKD in Million2HKD
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 18.02M | |
| 24.5x | 6.31x | 14.79x | 1.6% | 26.24B | |
| 13.54x | 2.66x | 7.07x | 3.09% | 24.62B | |
| 13.81x | 2.33x | 8.15x | 5.38% | 18.71B | |
| 13.47x | 6.26x | 9.53x | 3.75% | 15.39B | |
| -73.64x | 1.31x | 8.93x | -.--% | 13.12B | |
| 12.83x | 2.15x | 8.02x | 8.8% | 11.85B | |
| 2520x | 1.48x | 14.46x | -.--% | 9.38B | |
| 32.9x | 3.74x | 17.85x | 3.23% | 8.11B | |
| Average | 319.68x | 3.28x | 11.10x | 3.23% | 14.16B | |
| Weighted average by Cap. | 192.59x | 3.59x | 10.63x | 3.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 1680 Stock
- Valuation Macau Legend Development Limited
Select your edition
All financial news and data tailored to specific country editions
