Company Valuation: Net Pacific Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2025
Market Cap 1 75.98 94.09 80.05 57.83 54.97
Change - 23.83% -14.91% -27.76% -
Enterprise Value (EV) 1 34.46 53.23 41.23 12.62 66.88
Change - 54.47% -22.55% -69.39% -
P/E -12.1x 179x -22.7x -10.5x -4.29x
PBR 0.76x 0.93x 0.82x 0.63x 0.8x
PEG - -2x 0x -0.2x -
Capitalization / Revenue 23.5x 12.1x 21.8x 15.7x 1.06x
EV / Revenue 10.6x 6.86x 11.3x 3.43x 1.3x
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0119 0.000999 -0.0067 -0.0105 -0.0244
Distribution rate - - - - -
Net sales 1 3.237 7.754 3.664 3.676 51.63
EBITDA - - - - -
EBIT - - - - -
Net income 1 -6.279 0.535 -3.522 -5.517 -12.83
Net Debt 1 -41.52 -40.86 -38.83 -45.21 11.91
Reference price 2 0.1445 0.1790 0.1523 0.1100 0.1046
Nbr of stocks (in thousands) 525,630 525,630 525,630 525,630 525,630
Announcement Date 4/7/21 4/11/22 6/13/23 5/3/24 11/5/25
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.29M
37.26x9.49x20.95x1.23% 198B
45.32x3.71x27.59x0.21% 845M
8.45x - - 5.96% 528M
-21.56x2.32x-27.2x-.--% 469M
Average 17.37x 5.17x 7.11x 1.85% 39.89B
Weighted average by Cap. 37.07x 9.45x 20.87x 1.23%

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. 5QY Stock
  4. Valuation Net Pacific Holdings Limited