Company Valuation: Star Group Asia Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 256.6 253.4 247 137.9 98.15 77.62
Change - -1.25% -2.53% -44.16% -28.84% -20.92%
Enterprise Value (EV) 1 2,659 3,662 3,160 2,385 1,488 1,355
Change - 37.71% -13.71% -24.53% -37.59% -8.94%
P/E 1.06x -6.82x 1.58x -0.47x -0.16x -0.29x
PBR 0.18x 0.18x 0.14x 0.1x 0.12x 0.14x
PEG - 0x -0x 0x -0x 0x
Capitalization / Revenue 2.43x 3.23x 0.15x 0.11x 0.09x 0.4x
EV / Revenue 25.1x 46.7x 1.86x 1.92x 1.31x 7.05x
EV / EBITDA -368x -97.8x 8.4x -15.2x -3.47x -53.3x
EV / EBIT -326x -94x 8.46x -15.1x -3.47x -50.9x
EV / FCF 7.73x -3.41x 8.75x 4.14x 1.27x 23.8x
FCF Yield 12.9% -29.4% 11.4% 24.1% 78.6% 4.2%
Dividend per Share 2 0.02 - - - - -
Rate of return 5% - - - - -
EPS 2 0.3773 -0.0579 0.244 -0.4592 -0.9432 -0.418
Distribution rate 5.3% - - - - -
Net sales 1 105.8 78.44 1,699 1,244 1,133 192.4
EBITDA 1 -7.23 -37.45 376.3 -156.7 -428.4 -25.42
EBIT 1 -8.163 -38.97 373.7 -157.5 -429 -26.63
Net income 1 306.9 -37.13 329.9 -294.6 -605 -268.2
Net Debt 1 2,403 3,409 2,913 2,247 1,390 1,278
Reference price 2 0.4000 0.3950 0.3850 0.2150 0.1530 0.1210
Nbr of stocks (in thousands) 641,498 641,498 641,498 641,498 641,498 641,498
Announcement Date 4/19/21 4/24/23 4/24/23 4/24/24 4/24/25 4/20/26
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.98M
59.37x2.66x25.42x0.07% 100B
13.56x1.14x6.23x4.32% 78.12B
35.69x4.5x24.42x0.19% 60.77B
26.21x2.02x19.9x1.17% 56.76B
53.87x4.61x29x1.55% 47.07B
30.9x0.76x12.55x2% 38.36B
25.07x1.7x15.99x0.19% 35.17B
26.78x0.54x8.38x2.34% 35.16B
4.84x0.3x5.82x5.89% 28.75B
Average 30.70x 2.02x 16.41x 1.97% 48.05B
Weighted average by Cap. 34.04x 2.24x 17.73x 1.73%

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. 1560 Stock
  4. Valuation Star Group Asia Limited