Company Valuation: National Electronics Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,019 987.3 845.9 567.8 370.7 360.5
Change - -3.08% -14.32% -32.87% -34.71% -2.75%
Enterprise Value (EV) 1 3,599 4,106 4,621 4,834 5,279 2,801
Change - 14.08% 12.55% 4.59% 9.21% -46.94%
P/E 8.9x 11x 17.7x 13.8x 3.95x 8.78x
PBR 0.4x 0.38x 0.33x 0.22x 0.14x 0.14x
PEG - -0.6x -0.4x -1x 0x -0.2x
Capitalization / Revenue 0.71x 1.42x 1.69x 0.98x 0.74x 0.09x
EV / Revenue 2.49x 5.91x 9.22x 8.36x 10.5x 0.69x
EV / EBITDA 75x -159x -73.1x 239x 202x -44.2x
EV / EBIT 104x -115x -64.9x 346x 263x -40.3x
EV / FCF 9.28x -17.2x -23.3x -9.39x -2.12x 1.35x
FCF Yield 10.8% -5.81% -4.29% -10.7% -47.1% 73.9%
Dividend per Share 2 0.035 0.035 0.023 0.012 0.005 0.012
Rate of return 3.33% 3.37% 2.5% 1.94% 1.23% 3.04%
EPS 2 0.118 0.0946 0.052 0.0448 0.1025 0.045
Distribution rate 29.7% 37% 44.2% 26.8% 4.88% 26.7%
Net sales 1 1,443 694.6 501.3 578.2 502.3 4,049
EBITDA 1 48.01 -25.83 -63.21 20.2 26.13 -63.37
EBIT 1 34.71 -35.66 -71.2 13.98 20.07 -69.45
Net income 1 116.3 91.36 48.87 41.13 93.9 41.29
Net Debt 1 2,581 3,119 3,776 4,266 4,908 2,440
Reference price 2 1.0500 1.0400 0.9200 0.6200 0.4050 0.3950
Nbr of stocks (in thousands) 970,173 949,307 919,421 915,841 915,325 912,679
Announcement Date 7/21/21 7/20/22 7/28/23 7/31/24 7/31/25 7/30/26
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 39.55M
38.98x1.31x11.4x2.43% 12.1B
30.81x2.22x16.1x0.98% 4.75B
19.81x1.48x10.47x2.06% 3.7B
20.22x - - - 610M
54.61x - - 0.31% 497M
-15.15x0.44x8.38x - 318M
Average 24.88x 1.36x 11.59x 1.45% 3.15B
Weighted average by Cap. 33.03x 1.54x 12.26x 1.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 213 Stock
  4. Valuation National Electronics Holdings Limited