Valuation Regina Miracle International (Holdings) Limited OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-29	Regina Miracle International Limited Reports Earnings Results for the Full Year Ended March 31, 2026	CI
06-29	Regina Miracle International Limited Proposes Final Ordinary Dividend for the Year Ended 31 March 2026, Payable on 06 October 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,827	3,673	2,424	2,204	2,436	3,122	-	-
Change	-	-36.97%	-34%	-9.09%	10.56%	28.14%	-	-
Enterprise Value (EV)	9,093	6,882	2,424	2,204	2,436	3,122	3,122	3,122
Change	-	-24.32%	-64.78%	-9.09%	10.56%	28.14%	0%	0%
P/E	11.2x	9.58x	16.9x	12x	8.61x	9.11x	5x	4.4x
PBR	1.6x	1.04x	0.72x	0.7x	0.78x	0.98x	0.89x	0.9x
PEG	-	-0.4x	-0.3x	0.4x	0.2x	0.4x	0.1x	0.3x
Capitalization / Revenue	0.7x	0.47x	0.35x	0.28x	0.32x	0.38x	0.36x	0.34x
EV / Revenue	0x	0x	0x	0x	0x	0.38x	0.36x	0.34x
EV / EBITDA	0x	0x	0x	0x	0x	3.37x	2.45x	2.02x
EV / EBIT	0x	0x	0x	0x	0x	6.59x	3.79x	3.35x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.14	0.103	0.057	0.068	0.11	0.12	0.24	-
Rate of return	2.94%	3.43%	2.88%	3.78%	5.53%	4.71%	9.41%	-
EPS ²	0.425	0.313	0.117	0.15	0.231	0.28	0.51	0.58
Distribution rate	32.9%	32.9%	48.7%	45.3%	47.6%	42.9%	47.1%	-
Net sales ¹	8,347	7,879	7,017	7,840	7,718	8,190	8,763	9,281
EBITDA ¹	1,328	1,351	978.9	1,031	1,144	925	1,273	1,548
EBIT ¹	758.7	787.8	453.7	535.6	415.8	474	823	933
Net income ¹	520.7	383.3	143.2	183.9	283	341.5	625.5	713
Net Debt	3,266	3,209	-	-	-	-	-	-
Reference price ²	4.760	3.000	1.980	1.800	1.990	2.550	2.550	2.550
Nbr of stocks (in thousands)	1,224,250	1,224,250	1,224,250	1,224,250	1,224,250	1,224,250	-	-
Announcement Date	6/29/22	6/29/23	6/26/24	6/26/25	6/29/26	-	-	-

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.($)
VAN DE VELDE NV	13.92x	-	-	8.14%	429M
REGINA MIRACLE INTERNATIONAL (HOLDINGS) LIMITED	9.29x	-	-	4.62%	406M
SABINA	13.25x	1.57x	9.04x	7.55%	170M
Average	12.15x	1.57x	9.04x	6.77%	334.93M
Weighted average by Cap.	11.93x	1.57x	9.04x	6.61%