Company Valuation: Shoucheng Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 11,301 13,827 11,501 7,868 17,659 11,445 -
Change - 22.35% -16.82% -31.59% 124.45% -35.19% -
Enterprise Value (EV) 1 11,301 13,827 11,501 7,868 14,826 9,244 8,961
Change - 22.35% -16.82% -31.59% 88.45% -37.65% -3.06%
P/E -10.2x 14.6x 28.2x 18.8x 51.8x 20.1x 14.8x
PBR 1.1x 1.39x - 0.82x 1.45x 1.13x 1.11x
PEG - -0x -0.5x 5.51x -1.8x 0.3x 0.4x
Capitalization / Revenue 9.46x 8.64x - 6.47x 12.3x 7x 5.57x
EV / Revenue 9.46x 8.64x - 6.47x 10.3x 5.65x 4.36x
EV / EBITDA 11.9x 9.43x - 9.21x 16.4x 8.9x 8.15x
EV / EBIT 19.9x 10.3x - 12.9x 23.8x 11.5x 10.3x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.096 0.0943 - 0.045 0.0372 0.06 0.08
Rate of return 6.19% 4.96% - 4.17% 1.75% 4.26% 5.67%
EPS 2 -0.1519 0.1297 0.0557 0.0576 0.0409 0.07 0.095
Distribution rate -63.2% 72.7% - 78.1% 91% 85.7% 84.2%
Net sales 1 1,195 1,600 - 1,215 1,437 1,635 2,054
EBITDA 1 947 1,466 - 854 904 1,039 1,099
EBIT 1 569 1,346 - 611.9 621.9 806.5 874
Net income 1 -1,095 922 403.6 410.2 310.2 610 717
Net Debt 1 - - - - -2,832 -2,201 -2,484
Reference price 2 1.550 1.900 1.570 1.080 2.120 1.410 1.410
Nbr of stocks (in thousands) 7,291,017 7,277,303 7,325,711 7,284,855 8,329,567 8,116,763 -
Announcement Date 3/30/22 3/24/23 3/28/24 3/26/25 3/27/26 - -
1HKD in Million2HKD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.14x5.65x8.9x4.26% 1.46B
24.96x12.23x20.63x3.9% 4.83B
8.27x1.09x5.47x3.26% 2.21B
14.29x2.12x7.9x3.33% 540M
27.18x2.49x9.88x - 234M
Average 18.97x 4.71x 10.55x 3.69% 1.85B
Weighted average by Cap. 19.66x 7.70x 14.16x 3.77%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 697 Stock
  4. Valuation Shoucheng Holdings Limited