Company Valuation: Star Plus Legend Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 5,496 3,853 5,114
Change - -29.89% 32.75%
Enterprise Value (EV) 1 5,342 3,511 4,558
Change - -34.27% 29.81%
P/E 171x 67.9x -130x
PBR 8.03x 4.04x 3.26x
PEG -2.6x 1x 1x
Capitalization / Revenue 12.8x 6.6x 10.8x
EV / Revenue 12.4x 6.01x 9.65x
EV / EBITDA 84.8x 44.6x -91.6x
EV / EBIT 92.9x 51.3x -71.2x
EV / FCF -23.4x -254x -14.4x
FCF Yield -4.27% -0.39% -6.93%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 0.04 0.0681 -0.0414
Distribution rate - - -
Net sales 1 430.2 584 472.4
EBITDA 1 62.96 78.65 -49.74
EBIT 1 57.5 68.46 -64.01
Net income 1 34.52 56.05 -36.38
Net Debt 1 -153.8 -341.6 -556.7
Reference price 2 6.853 4.623 5.374
Nbr of stocks (in thousands) 801,888 833,339 951,738
Announcement Date 4/28/24 4/29/25 4/28/26
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 516M
38.46x1.24x19.03x0.89% 888B
27.77x1.18x10.26x0.98% 51.53B
21.12x0.62x11.92x2.55% 40.46B
15.47x0.53x7.85x3.34% 39.49B
13.32x0.5x6.32x3.49% 36.54B
11.59x0.33x6.14x2.52% 35.86B
45.65x0.89x10.48x2.39% 33.39B
21.79x0.73x6.28x1.41% 26.31B
54.31x0.64x10.71x1% 24.98B
Average 27.72x 0.74x 9.89x 2.06% 117.67B
Weighted average by Cap. 35.19x 1.11x 16.54x 1.22%

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. 6683 Stock
  4. Valuation Star Plus Legend Holdings Limited