Suspension of trading

Valuation Paladin Limited

Stocks

Market Closed - Hong Kong S.E. 03:08:11 2024-11-26 EST			5-day change	1st Jan Change
0.0120 ^HKD	-40.00%		-.--%	-

02-27	Paladin Limited Reports Earnings Results for the Half Year Ended December 31, 2025	CI
01-06	Paladin Limited Announces Resignation of Luo Rongxuan as Independent Non-Executive Director, and Member of Each of the Audit Committee, the Remuneration Committee and the Nomination Committee, Effective 6 January 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	224.9	185	168.2	81.28	53.25	19.74
Change	-	-17.75%	-9.11%	-51.67%	-34.48%	-62.93%
Enterprise Value (EV) ¹	202.1	198.2	230.2	168.8	164.7	139
Change	-	-1.93%	16.14%	-26.67%	-2.44%	-15.58%
P/E	-1.78x	-4.16x	-2.05x	-1.88x	-0.41x	-0.13x
PBR	0.26x	0.22x	0.22x	0.11x	0.09x	0.05x
PEG	-	0.1x	-0x	0x	-0x	-0.13x
Capitalization / Revenue	24.9x	10.1x	5.84x	4.42x	2.34x	0.45x
EV / Revenue	22.4x	10.8x	8x	9.18x	7.24x	3.17x
EV / EBITDA	-3.22x	-3.74x	-5.03x	-7.27x	-7.95x	-17.6x
EV / EBIT	-2.89x	-3.24x	-4.3x	-5.47x	-6.02x	-10.2x
EV / FCF	-5.49x	-5.87x	-7.85x	-13.1x	-11.2x	-50.1x
FCF Yield	-18.2%	-17%	-12.7%	-7.66%	-8.92%	-2%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0896	-0.0317	-0.0584	-0.0308	-0.0929	-0.0938
Distribution rate	-	-	-	-	-	-
Net sales ¹	9.028	18.27	28.78	18.39	22.73	43.8
EBITDA ¹	-62.79	-53.05	-45.78	-23.23	-20.72	-7.894
EBIT ¹	-69.97	-61.09	-53.54	-30.86	-27.35	-13.59
Net income ¹	-128.6	-44.54	-81.85	-37.22	-130.1	-145.1
Net Debt ¹	-22.88	13.15	62	87.5	111.4	119.3
Reference price ²	0.1600	0.1320	0.1200	0.0580	0.0380	0.0120
Nbr of stocks (in thousands)	1,405,863	1,401,648	1,401,298	1,401,298	1,401,298	1,644,959
Announcement Date	10/28/20	10/28/21	10/27/22	10/27/23	10/30/24	10/30/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PALADIN LIMITED	-	-	-	-	2.52M
CEREBRAS SYSTEMS INC.	-47.33x	49.71x	1452.98x	-	49.04B
CDW CORPORATION	16.04x	0.93x	10.26x	1.83%	17.43B
UNISPLENDOUR CORPORATION LIMITED	28.31x	0.97x	20.57x	0.37%	14.22B
MOBILEYE GLOBAL INC.	-1.58x	2.57x	10.53x	-.--%	6.54B
TATA TECHNOLOGIES LIMITED	35.83x	4.1x	24.44x	1.9%	3.04B
Average	6.25x	11.65x	303.76x	1.03%	15.04B
Weighted average by Cap.	-17.06x	27.66x	796.11x	1.04%