Company Valuation: Sinopros Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 1,612 373.9 229.6 148.4 327.5 890.3
Change - -76.81% -38.58% -35.38% 120.71% 171.84%
Enterprise Value (EV) 1 2,288 1,032 1,093 781.6 1,044 1,750
Change - -54.88% 5.91% -28.5% 33.56% 67.59%
P/E -15.3x -0.51x -0.21x -1.17x 14x -4.11x
PBR 0.83x 0.28x 1.39x 1.22x 0.87x 0.93x
PEG - -0x -0x 0x -0x 0x
Capitalization / Revenue 108x 21.4x - 0.81x 2.94x 12x
EV / Revenue 153x 59x - 4.26x 9.37x 23.6x
EV / EBITDA -156x -37.1x -3.46x 24.2x 47.4x -22.9x
EV / EBIT -149x -36.6x -3.46x 24.2x 47.4x -21.6x
EV / FCF -56.7x 25.4x -3.41x 3.03x -3.72x -2.27x
FCF Yield -1.76% 3.93% -29.3% 33% -26.9% -44%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.6137 -4.235 -6.109 -0.7177 0.0737 -0.1701
Distribution rate - - - - - -
Net sales 1 14.92 17.5 - 183.5 111.4 74.12
EBITDA 1 -14.64 -27.84 -316 32.29 22.01 -76.44
EBIT 1 -15.38 -28.24 -316.1 32.28 22.01 -81.18
Net income 1 -105.2 -726.4 -1,069 -126.8 16.14 -70.54
Net Debt 1 675.4 658.3 863.6 633.2 716.4 859.2
Reference price 2 9.4000 2.1800 1.3000 0.8400 1.0300 0.7000
Nbr of stocks (in thousands) 171,500 171,500 176,645 176,645 317,961 1,271,844
Announcement Date 7/29/21 8/15/22 5/14/24 6/27/24 6/27/25 6/26/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 70.49M
56.5x - - - 60.57B
12.39x4.35x11.16x3.89% 39.21B
18.42x4.02x16.16x1.33% 28.36B
8.29x1.49x8.37x4.27% 27.6B
5.68x0.75x1.56x8.71% 27.62B
14.17x3.12x14.93x2.47% 26.09B
10x1.95x8.05x4.2% 20.08B
7.75x2.79x6.51x-.--% 18.35B
7.46x0.83x3.01x3% 19.07B
Average 15.63x 2.41x 8.72x 3.48% 26.7B
Weighted average by Cap. 21.24x 2.59x 9.20x 3.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sinopros Corporation Limited

Historical PBR trend

Valuation ratios - PBR - Sinopros Corporation Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sinopros Corporation Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sinopros Corporation Limited

  1. Stock Market
  2. Stocks
  3. 727 Stock
  4. Valuation Sinopros Corporation Limited