Valuation MS Concept Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:24 2026-07-28 EDT			5-day change	1st Jan Change
0.0620 ^HKD	0.00%		-10.14%	+58.97%

06-30	MS Concept Limited Reports Earnings Results for the Full Year Ended March 31, 2026	CI
06-26	MS Concept Limited Provides Consolidated Earnings Guidance for the Year Ended 31 March 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	51	56	53	44	41	75
Change	-	9.8%	-5.36%	-16.98%	-6.82%	82.93%
Enterprise Value (EV) ¹	68.35	87.71	69.36	93.92	76.15	97.29
Change	-	28.32%	-20.92%	35.41%	-18.92%	27.76%
P/E	13.4x	-11.4x	13.4x	-2.36x	-2.38x	18.4x
PBR	1.07x	1.31x	1.13x	1.57x	3.76x	5.01x
PEG	-	0x	-0x	0x	0.31x	-0x
Capitalization / Revenue	0.3x	0.28x	0.21x	0.19x	0.16x	0.32x
EV / Revenue	0.4x	0.43x	0.28x	0.42x	0.3x	0.41x
EV / EBITDA	-4.48x	-12.8x	11.3x	-65.7x	-19.7x	9.22x
EV / EBIT	-3.8x	-8.66x	36.3x	-17.5x	-9.68x	13.2x
EV / FCF	4.07x	3.71x	1.47x	4.11x	2.86x	4.02x
FCF Yield	24.6%	26.9%	68%	24.3%	34.9%	24.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.003812	-0.004895	0.003967	-0.0186	-0.0172	0.004083
Distribution rate	-	-	-	-	-	-
Net sales ¹	172.6	202.8	250.4	225.7	253.5	235.9
EBITDA ¹	-15.25	-6.839	6.131	-1.43	-3.857	10.55
EBIT ¹	-17.99	-10.12	1.911	-5.379	-7.865	7.374
Net income ¹	3.812	-4.895	3.967	-18.61	-17.2	4.083
Net Debt ¹	17.35	31.71	16.36	49.92	35.15	22.29
Reference price ²	0.0510	0.0560	0.0530	0.0440	0.0410	0.0750
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	6/18/21	6/24/22	6/13/23	6/21/24	6/24/25	6/30/26

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MS CONCEPT LIMITED	-	-	-	-	7.91M
ARAMARK	31.28x	0.99x	12.9x	0.82%	15.23B
TEXAS ROADHOUSE, INC.	31.18x	2x	17.72x	1.49%	13.21B
BRINKER INTERNATIONAL, INC.	17.9x	1.5x	10.2x	-.--%	8.38B
THE CHEESECAKE FACTORY INCORPORATED	21.35x	1.2x	13.59x	1.42%	4.32B
DO & CO AKTIENGESELLSCHAFT	18.13x	0.81x	6.6x	1.35%	2.54B
CREATE RESTAURANTS HOLDINGS INC.	57.85x	-	-	0.64%	2.01B
SSP GROUP PLC	14.8x	0.9x	4.61x	2.55%	1.98B
BJ'S RESTAURANTS, INC.	31.05x	-	-	-.--%	1.45B
Average	27.94x	1.23x	10.93x	1.03%	5.46B
Weighted average by Cap.	27.84x	1.38x	13.15x	0.98%