Company Valuation: Net-A-Go Technology Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 789.6 1,113 938.1 922.2 954 828.2
Change - 40.96% -15.71% -1.69% 3.45% -13.19%
Enterprise Value (EV) 1 562.8 783.7 684.6 651.8 793 638
Change - 39.26% -12.65% -4.79% 21.66% -19.55%
P/E 8.49x 28.6x -5.78x -23.2x -33.3x -9.03x
PBR 2.09x 2.01x 2.46x 2.67x 3x 5.34x
PEG - -0.5x 0x 0.3x 1.2x -0x
Capitalization / Revenue 3.09x 3.35x 3.58x 4.49x 3.24x 2.87x
EV / Revenue 2.2x 2.36x 2.61x 3.17x 2.69x 2.21x
EV / EBITDA 6.77x 17.8x 223x -26x -54.3x -2.22x
EV / EBIT 13.5x 69.9x -40x -15.6x -7.23x -1.63x
EV / FCF -14.9x -13.4x -30.6x 26.9x 9.85x -12.6x
FCF Yield -6.71% -7.45% -3.27% 3.71% 10.1% -7.95%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.132 0.0489 -0.2041 -0.05 -0.036 -0.124
Distribution rate - - - - - -
Net sales 1 255.4 332 262.3 205.3 294.7 288.9
EBITDA 1 83.1 43.98 3.064 -25.05 -14.61 -286.8
EBIT 1 41.82 11.21 -17.13 -41.8 -109.7 -390.2
Net income 1 95.6 37.62 -157.4 -34.84 -22.96 -90.28
Net Debt 1 -226.8 -329.3 -253.5 -270.4 -161 -190.2
Reference price 2 1.120 1.400 1.180 1.160 1.200 1.120
Nbr of stocks (in thousands) 705,000 795,000 795,000 795,000 795,000 739,450
Announcement Date 4/26/21 4/25/22 4/27/23 4/26/24 7/24/25 4/29/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 119M
27.31x4.18x13.44x1.7% 87.53B
30.72x4.74x14.76x1.14% 68.2B
23.5x4.13x16.14x0.54% 23.48B
32.37x2.88x13.51x-.--% 16.74B
22.13x - - 0.64% 9.19B
13.94x0.75x4.79x4.87% 6B
18.23x2.05x9.09x1.77% 5.46B
29.81x - - - 3.99B
16.46x - - - 3.57B
Average 23.83x 3.12x 11.96x 1.52% 22.43B
Weighted average by Cap. 27.41x 4.10x 13.82x 1.31%

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. 1483 Stock
  4. Valuation Net-A-Go Technology Company Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!