Company Valuation: Multifield International Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,233 886.2 877.9 677.2 744.1 836.1
Change - -28.14% -0.94% -22.86% 9.88% 12.36%
Enterprise Value (EV) 1 2,482 1,339 1,310 940.7 1,090 743.5
Change - -46.08% -2.15% -28.18% 15.92% -31.82%
P/E 33x 2.1x 3.32x 3.78x 3.16x -1.3x
PBR 0.16x 0.11x 0.11x 0.08x 0.09x 0.11x
PEG - 0x -0.1x -0.1x 0.1x 0x
Capitalization / Revenue 15.8x 3.3x 3.21x 2.39x 2.61x 2.91x
EV / Revenue 31.8x 4.99x 4.79x 3.32x 3.82x 2.59x
EV / EBITDA -195x 7.47x 6.7x 4.81x 5.51x 3.82x
EV / EBIT -145x 7.62x 6.8x 4.88x 5.58x 3.88x
EV / FCF 16.2x 1.39x 13.7x 16.6x -4.93x 158x
FCF Yield 6.18% 72.2% 7.32% 6.04% -20.3% 0.63%
Dividend per Share 2 0.05 0.045 0.04 0.04 0.04 0.05
Rate of return 3.39% 4.25% 3.81% 4.94% 4.49% 5%
EPS 2 0.0447 0.5039 0.3159 0.2144 0.2813 -0.7714
Distribution rate 112% 8.93% 12.7% 18.7% 14.2% -6.48%
Net sales 1 78.01 268.3 273.7 283.5 285.6 287.2
EBITDA 1 -12.71 179.1 195.4 195.6 198.1 194.6
EBIT 1 -17.07 175.7 192.5 192.7 195.4 191.7
Net income 1 37.36 421.3 264.1 179.2 235.2 -645
Net Debt 1 1,249 452.3 431.9 263.5 346.4 -92.59
Reference price 2 1.4750 1.0600 1.0500 0.8100 0.8900 1.0000
Nbr of stocks (in thousands) 836,074 836,074 836,074 836,074 836,074 836,074
Announcement Date 4/21/21 4/27/22 4/26/23 4/26/24 4/25/25 4/27/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 97.02M
63.94x - - - 68.62B
12.31x4.33x11.1x3.91% 38.98B
19.16x4.11x16.52x1.28% 29.75B
14.62x3.17x15.16x2.39% 27.15B
8.05x1.47x8.24x4.4% 26.82B
5.51x0.69x1.44x8.98% 26.81B
8.63x3.06x7.13x-.--% 20.44B
9.79x1.91x7.37x4.29% 19.69B
13.6x6.51x17.12x1.6% 19.62B
Average 17.29x 3.16x 10.51x 3.36% 27.8B
Weighted average by Cap. 24.59x 3.17x 10.62x 3.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Multifield International Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Multifield International Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Multifield International Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Multifield International Holdings Limited

  1. Stock Market
  2. Stocks
  3. 898 Stock
  4. Valuation Multifield International Holdings Limited