Company Valuation: StarGlory Holdings Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 187.5 195.8 203.1 192.7 296.8 247
Change - 4.44% 3.72% -5.13% 54.05% -16.79%
Enterprise Value (EV) 1 307.9 305.6 332 327.5 431.8 361.7
Change - -0.72% 8.64% -1.37% 31.85% -16.23%
P/E -8.16x 77.7x -10.3x -15.5x -18.3x -10.5x
PBR -2.13x -2.31x -1.93x -1.65x -2.23x -1.89x
PEG - -1x 0x 0.4x -0.6x -0.3x
Capitalization / Revenue 1x 1.04x 1.18x 1.19x 2.99x 6.6x
EV / Revenue 1.64x 1.63x 1.93x 2.02x 4.34x 9.67x
EV / EBITDA -63.7x -57.4x -30.5x -26.3x -50x -27.4x
EV / EBIT -32.2x -32.7x -22x -19.7x -37.1x -25.5x
EV / FCF 28.2x 57.4x 21.7x 36.2x 40.4x 55.4x
FCF Yield 3.54% 1.74% 4.61% 2.76% 2.47% 1.81%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0441 0.00484 -0.038 -0.0238 -0.0311 -0.0422
Distribution rate - - - - - -
Net sales 1 188.1 187.9 171.9 162.5 99.39 37.42
EBITDA 1 -4.832 -5.324 -10.88 -12.45 -8.636 -13.2
EBIT 1 -9.574 -9.344 -15.09 -16.62 -11.65 -14.2
Net income 1 -22.97 2.521 -19.81 -12.39 -16.2 -22.28
Net Debt 1 120.4 109.8 128.9 134.8 134.9 114.7
Reference price 2 0.3600 0.3760 0.3900 0.3700 0.5700 0.4450
Nbr of stocks (in thousands) 520,772 520,772 520,772 520,772 520,772 555,058
Announcement Date 6/29/20 6/30/21 6/29/22 6/29/23 7/30/24 7/31/25
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.98M
50.35x3.39x22.65x2.48% 116B
25.27x1.27x12.49x2.19% 56.84B
19.84x1.96x11.99x2.86% 23.94B
13.39x1.94x8.66x3.12% 12.54B
156.84x6.57x51.3x-.--% 10.16B
12.71x1.13x6.35x6.92% 8.64B
24.94x0.44x8x3.45% 8.55B
28.48x1.19x11.04x0.9% 7.82B
36.51x2.5x14.12x0.4% 7.19B
Average 40.93x 2.26x 16.29x 2.48% 25.16B
Weighted average by Cap. 41.01x 2.56x 18.14x 2.46%

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. 8213 Stock
  4. Valuation StarGlory Holdings Company Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!