Company Valuation: StarGlory Holdings Company Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 195.8 203.1 192.7 296.8 247 98.25
Change - 3.72% -5.13% 54.05% -16.79% -60.22%
Enterprise Value (EV) 1 305.6 332 327.5 431.8 361.7 228.6
Change - 8.64% -1.37% 31.85% -16.23% -36.81%
P/E 77.7x -10.3x -15.5x -18.3x -10.5x -3.77x
PBR -2.31x -1.93x -1.65x -2.23x -1.89x -0.62x
PEG - 0x 0.4x -0.6x -0.3x -0.3x
Capitalization / Revenue 1.04x 1.18x 1.19x 2.99x 6.6x 6.53x
EV / Revenue 1.63x 1.93x 2.02x 4.34x 9.67x 15.2x
EV / EBITDA -57.4x -30.5x -26.3x -50x -27.4x -19.2x
EV / EBIT -32.7x -22x -19.7x -37.1x -25.5x -18x
EV / FCF 57.4x 21.7x 36.2x 40.4x 55.4x -39.2x
FCF Yield 1.74% 4.61% 2.76% 2.47% 1.81% -2.55%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.00484 -0.038 -0.0238 -0.0311 -0.0422 -0.047
Distribution rate - - - - - -
Net sales 1 187.9 171.9 162.5 99.39 37.42 15.05
EBITDA 1 -5.324 -10.88 -12.45 -8.636 -13.2 -11.88
EBIT 1 -9.344 -15.09 -16.62 -11.65 -14.2 -12.72
Net income 1 2.521 -19.81 -12.39 -16.2 -22.28 -26.07
Net Debt 1 109.8 128.9 134.8 134.9 114.7 130.3
Reference price 2 0.3760 0.3900 0.3700 0.5700 0.4450 0.1770
Nbr of stocks (in thousands) 520,772 520,772 520,772 520,772 555,058 555,058
Announcement Date 6/30/21 6/29/22 6/29/23 7/30/24 7/31/25 7/30/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.26M
18.95x7.5x13.56x3.09% 172B
42.93x3.42x22.19x2.6% 110B
24.6x1.25x12.24x2.25% 55.63B
16.18x5.94x17.75x2% 41.16B
27.17x3.37x19.11x-.--% 38.7B
16.63x3.84x11.96x3.48% 25.85B
19.07x1.94x11.75x3.04% 24.25B
15.18x1.09x7.15x2.66% 15.21B
30.47x0.95x12.32x0.86% 14.51B
Average 23.46x 3.26x 14.23x 2.22% 49.73B
Weighted average by Cap. 25.42x 4.60x 15.70x 2.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - StarGlory Holdings Company Limited

Historical PBR trend

Valuation ratios - PBR - StarGlory Holdings Company Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - StarGlory Holdings Company Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - StarGlory Holdings Company Limited

  1. Stock Market
  2. Stocks
  3. 8213 Stock
  4. Valuation StarGlory Holdings Company Limited