Valuation SHIN HWAPAR Hong Kong S.E.

Stocks

Delayed Hong Kong S.E.			5-day change	1st Jan Change
- ^HKD	-.--%		+1,053.85%	+782.35%

08-28	Shin Hwa World Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-10	Shin Hwa World Limited Provides Consolidated Earnings Guidance for the Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	711.4	984.7	1,057	215.5	311.9	438.2
Change	-	38.42%	7.3%	-79.6%	44.71%	40.49%
Enterprise Value (EV) ¹	2,609	2,282	2,111	1,372	1,238	1,385
Change	-	-12.55%	-7.48%	-35.03%	-9.76%	11.92%
P/E	-0.32x	-0.87x	-4.87x	-0.41x	-0.4x	-0.72x
PBR	0.07x	0.11x	0.13x	0.03x	0.05x	0.07x
PEG	-	0x	0.1x	-0x	0x	0x
Capitalization / Revenue	0.9x	0.73x	0.76x	0.21x	0.29x	0.45x
EV / Revenue	3.31x	1.69x	1.52x	1.32x	1.15x	1.43x
EV / EBITDA	-5.82x	60.9x	10.6x	-6.96x	-8.89x	-12.3x
EV / EBIT	-2.47x	-4.19x	-7.27x	-2.79x	-3.42x	-4.68x
EV / FCF	4.69x	4.35x	8.2x	11.4x	-37.8x	-8.15x
FCF Yield	21.3%	23%	12.2%	8.75%	-2.65%	-12.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-6.328	-2.684	-0.5132	-1.236	-0.5154	-0.1663
Distribution rate	-	-	-	-	-	-
Net sales ¹	788	1,350	1,387	1,036	1,074	966.9
EBITDA ¹	-448	37.45	198.5	-197.1	-139.3	-112.6
EBIT ¹	-1,056	-544.8	-290.3	-490.9	-361.8	-296
Net income ¹	-2,115	-1,056	-216.9	-522.4	-494.1	-342.5
Net Debt ¹	1,898	1,297	1,054	1,156	925.8	947.1
Reference price ²	2.0200	2.3300	2.5000	0.5100	0.2050	0.1200
Nbr of stocks (in thousands)	352,188	422,625	422,625	422,625	1,521,451	3,651,481
Announcement Date	4/27/21	4/26/22	4/25/23	4/25/24	4/23/25	4/23/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LAS VEGAS SANDS CORP.	13.47x	2.66x	7.07x	3.11%	24.82B
ARISTOCRAT LEISURE LIMITED	22.86x	5.89x	13.81x	1.71%	24.56B
GALAXY ENTERTAINMENT GROUP LIMITED	12.89x	2.14x	7.48x	5.75%	17.56B
EVOLUTION AB	13.07x	5.94x	9.03x	3.87%	15.01B
FLUTTER ENTERTAINMENT PLC	-72.52x	1.29x	8.83x	-.--%	12.92B
SANDS CHINA LTD.	12.97x	2.17x	8.04x	8.57%	12.16B
DRAFTKINGS INC.	186.73x	1.53x	14.35x	-.--%	9.73B
WYNN RESORTS, LIMITED	17.4x	2.31x	7.68x	1.28%	7.94B
Average	25.86x	2.99x	9.54x	3.04%	15.59B
Weighted average by Cap.	20.00x	3.32x	9.58x	3.15%