Valuation Mobvista Inc.

Stocks

Delayed Hong Kong S.E. 23:15:59 2026-09-27 EDT			5-day change	1st Jan Change
12.32 ^HKD	-0.40%		-0.32%	-19.37%

08-26	Mobvista Inc. commences an Equity Buyback Plan for 162,161,418 shares, representing 10% of its issued share capital, under the authorization approved on June 12, 2026.	CI
08-24	Mobvista Inc. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,461	790.7	560.1	1,623	3,008	2,487	-	-
Change	-	-45.88%	-29.16%	189.71%	85.34%	-17.3%	-	-
Enterprise Value (EV) ¹	1,461	790.7	560.1	1,623	3,008	2,119	1,803	1,397
Change	-	-45.88%	-29.16%	189.71%	85.34%	-29.54%	-14.94%	-22.47%
P/E	-55.5x	-	-	-	-	28.9x	18.5x	11.1x
PBR	-	3.42x	2.51x	7.53x	10.4x	6.94x	5x	3.45x
PEG	-	-	-	-	-	-	0.3x	0.2x
Capitalization / Revenue	1.93x	0.88x	0.53x	1.08x	1.47x	0.98x	0.76x	0.61x
EV / Revenue	1.93x	0.88x	0.53x	1.08x	1.47x	0.84x	0.55x	0.34x
EV / EBITDA	-	-	5.32x	11.7x	15.8x	12.3x	7.49x	3.99x
EV / EBIT	-	352x	18.9x	42.8x	29.3x	18.7x	9.9x	5.13x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.0159	-	-	-	-	0.0546	0.0853	0.1418
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	755.4	894.4	1,054	1,508	2,047	2,534	3,275	4,066
EBITDA ¹	-	-	105.3	138.3	190.9	172.2	240.6	350.2
EBIT ¹	-	2.245	29.58	37.93	102.5	113.5	182	272.2
Net income ¹	-	14.99	21.8	15.74	61.62	96.22	154.4	240.2
Net Debt ¹	-	-	-	-	-	-368.2	-684.8	-1,090
Reference price ²	0.882	0.519	0.371	1.074	1.963	1.577	1.577	1.577
Nbr of stocks (in thousands)	1,656,063	1,522,386	1,508,890	1,511,417	1,532,117	1,577,317	-	-
Announcement Date	3/31/22	3/30/23	3/15/24	3/31/25	3/11/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MOBVISTA INC.	-	0.84x	12.31x	-	2.49B
DENTSU GROUP INC.	11.16x	0.77x	4.88x	-.--%	5.91B
EASY CLICK WORLDWIDE NETWORK TECHNOLOGY CO., LTD.	89.85x	3.51x	70.55x	-	3.09B
Average	50.51x	1.71x	29.24x	0%	3.83B
Weighted average by Cap.	38.15x	1.52x	24.14x	0%