Company Valuation: Pokfulam Development Company Limited

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 1,267 1,232 1,058 762.4 550.9 655.6
Change - -2.78% -14.13% -27.92% -27.75% 19%
Enterprise Value (EV) 1 1,178 1,203 1,323 1,046 831.4 925.6
Change - 2.14% 9.97% -20.93% -20.53% 11.32%
P/E -21.3x 8.98x 71.5x -4.19x -0.92x -3.04x
PBR 0.23x 0.22x 0.19x 0.15x 0.12x 0.15x
PEG - -0x -0.8x 0x -0x 0x
Capitalization / Revenue 7.76x 8.19x 6.02x 4.05x 3.11x 3.69x
EV / Revenue 7.21x 8x 7.54x 5.56x 4.69x 5.21x
EV / EBITDA 12.8x 20.6x 15.6x 11.1x 9.31x 11.1x
EV / EBIT 13x 21.2x 15.8x 11.2x 9.47x 11.3x
EV / FCF 44.6x 18.1x 35.9x 61x 20.9x 11.7x
FCF Yield 2.24% 5.53% 2.78% 1.64% 4.78% 8.53%
Dividend per Share 2 0.38 0.38 0.38 0.38 0.36 0.36
Rate of return 3.3% 3.4% 3.96% 5.49% 7.2% 6.05%
EPS 2 -0.5403 1.245 0.1343 -1.65 -5.419 -1.957
Distribution rate -70.3% 30.5% 283% -23% -6.64% -18.4%
Net sales 1 163.3 150.5 175.6 188.3 177.3 177.6
EBITDA 1 91.84 58.28 85.09 94.58 89.27 83.36
EBIT 1 90.89 56.69 83.94 93.22 87.84 82.07
Net income 1 -59.54 137.1 14.8 -181.8 -597.1 -215.7
Net Debt 1 -88.98 -28.56 265.5 283.7 280.6 270
Reference price 2 11.500 11.180 9.600 6.920 5.000 5.950
Nbr of stocks (in thousands) 110,179 110,179 110,179 110,179 110,179 110,179
Announcement Date 12/7/20 12/10/21 12/15/22 12/20/23 12/10/24 12/17/25
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 71.64M
14.33x4.63x12.44x3.54% 40.79B
18x3.97x15.96x1.36% 28.36B
7.97x1.43x7.89x4.44% 26.64B
5.77x0.77x1.62x8.62% 27.91B
13.83x3.09x14.76x2.53% 26.05B
10.56x2.14x9.09x3.98% 21.24B
7.98x0.88x3.22x2.8% 20.41B
13.17x6.42x16.88x1.65% 19.28B
37x13.59x33.76x3.2% 17.93B
Average 14.29x 4.10x 12.85x 3.57% 22.87B
Weighted average by Cap. 13.70x 3.81x 12.20x 3.67%

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. 225 Stock
  4. Valuation Pokfulam Development Company Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!