Company Valuation: Sandmartin International Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 114.8 142.7 83.18 84.9 94.74 86.13
Change - 24.29% -41.72% 2.07% 11.59% -9.09%
Enterprise Value (EV) 1 447.2 422.2 374.5 437.1 428.2 395.6
Change - -5.58% -11.31% 16.73% -2.03% -7.62%
P/E -8.75x -4.59x -1.07x -0.47x -3.1x -0.75x
PBR 7.96x 2.58x -3.23x -1.45x -1.47x -0.54x
PEG - -0.1x -0x 0.07x 0x -0x
Capitalization / Revenue 0.13x 0.15x 0.11x 0.15x 0.15x 0.19x
EV / Revenue 0.52x 0.46x 0.5x 0.78x 0.66x 0.88x
EV / EBITDA -12.4x -8.89x -10.4x -6.15x -5.72x -3.74x
EV / EBIT -7.83x -6.99x -8.13x -5.43x -5.08x -3.49x
EV / FCF 5.78x -14.1x -16.4x -5.66x 10x 12.7x
FCF Yield 17.3% -7.09% -6.1% -17.7% 9.97% 7.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.4 -0.632 -1.576 -1.475 -0.2485 -0.9313
Distribution rate - - - - - -
Net sales 1 863.6 926.5 746 562 648.7 449.7
EBITDA 1 -36.04 -47.5 -35.84 -71.03 -74.82 -105.7
EBIT 1 -57.14 -60.42 -46.08 -80.47 -84.23 -113.3
Net income 1 -12.59 -25.43 -77.55 -126.6 -30.57 -114.6
Net Debt 1 332.4 279.5 291.3 352.2 333.5 309.5
Reference price 2 3.5000 2.9000 1.6900 0.6900 0.7700 0.7000
Nbr of stocks (in thousands) 32,811 49,216 49,216 123,040 123,040 123,040
Announcement Date 4/27/21 4/27/22 4/27/23 4/30/24 10/17/25 4/30/26
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.1M
64.32x - - - 4.44B
40.06x - - - 950M
19.09x4.64x10.19x - 493M
14.67x1.89x10.45x0.33% 454M
104.44x - 12.04x - 324M
Average 48.52x 3.26x 10.89x 0.33% 1.11B
Weighted average by Cap. 56.07x 3.32x 10.75x 0.33%

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. 482 Stock
  4. Valuation Sandmartin International Holdings Limited