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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 459M
36.24x1.17x17.87x0.96% 827B
24.01x1.15x10.02x0.99% 50.21B
15.56x0.54x7.86x3.3% 39.07B
15.57x0.62x11.58x2.85% 38.26B
20.46x0.88x5.88x6.18% 35.46B
11.85x0.33x6.21x2.52% 35.13B
25.99x0.81x9.41x2.84% 32.12B
11.78x0.46x5.79x3.98% 31.14B
16.4x0.59x6.67x2.96% 26.94B
Average 19.76x 0.73x 9.03x 2.95% 111.6B
Weighted average by Cap. 31.53x 1.05x 15.35x 1.51%

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