Company Valuation: Sanbase Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 82 178 89 80 63 138
Change - 117.07% -50% -10.11% -21.25% 119.05%
Enterprise Value (EV) 1 -32.28 58.63 -21.13 -58.25 -41.77 7.187
Change - 281.64% -136.04% -175.64% 28.28% 117.2%
P/E 204x -30.7x 30.2x -57.9x -15.8x -10.2x
PBR 0.58x 1.3x 0.65x 0.58x 0.47x 1.28x
PEG - 0x -0x 0x -0x -0x
Capitalization / Revenue 0.17x 0.43x 0.17x 0.19x 0.15x 0.4x
EV / Revenue -0.07x 0.14x -0.04x -0.14x -0.1x 0.02x
EV / EBITDA 3.21x -9.38x -3.03x 106x 22.3x -0.46x
EV / EBIT 2.76x -7.77x -3.59x 53.8x 20.1x -0.46x
EV / FCF 6.35x 5.89x 2.3x -1.8x 1.33x 0.25x
FCF Yield 15.8% 17% 43.5% -55.6% 75.4% 398%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.002005 -0.029 0.0147 -0.006911 -0.0199 -0.068
Distribution rate - - - - - -
Net sales 1 481.3 413.1 517.6 428.1 418.8 344.7
EBITDA 1 -10.07 -6.248 6.979 -0.549 -1.871 -15.61
EBIT 1 -11.7 -7.546 5.89 -1.082 -2.077 -15.7
Net income 1 0.397 -5.735 2.915 -1.369 -3.976 -13.59
Net Debt 1 -114.3 -119.4 -110.1 -138.2 -104.8 -130.8
Reference price 2 0.4100 0.8900 0.4450 0.4000 0.3150 0.6900
Nbr of stocks (in thousands) 200,000 200,000 200,000 200,000 200,000 200,000
Announcement Date 6/29/21 6/29/22 6/28/23 7/24/24 7/24/25 7/15/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 21.15M
19.72x1.98x13.25x3.29% 286B
15.45x1.49x10.67x2.68% 103B
12.74x0.56x5.28x3.81% 7.19B
21.44x1.34x11.62x-.--% 5B
18.1x2.24x8.78x6.52% 2.9B
18.98x1.92x11.4x2.85% 2.72B
14.1x1.52x8.6x5.81% 2.51B
13.94x - - - 2.13B
Average 16.81x 1.58x 9.94x 3.57% 45.73B
Weighted average by Cap. 18.47x 1.82x 12.37x 3.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sanbase Corporation Limited

Historical PBR trend

Valuation ratios - PBR - Sanbase Corporation Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sanbase Corporation Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sanbase Corporation Limited

  1. Stock Market
  2. Stocks
  3. 8501 Stock
  4. Valuation Sanbase Corporation Limited