Valuation STATE EN ASSETS

Stocks

Market Closed - Hong Kong S.E. 04:08:29 2026-08-17 EDT			5-day change	1st Jan Change
2.595 ^HKD	+15.59%		-9.90%	+399.04%

07-31	Majestic Dragon Aerotech Holdings Limited Announces Management Appointments, Effective July 31, 2026	CI
07-16	SBI CHINA FUND LP entered into a sale and purchase agreement to acquire 26.93% stake in Majestic Dragon AeroTech Holdings Limited from Always Profit Development Limited for HKD 300 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	89.89	247.6	177.9	534.8	813.3	824.4
Change	-	175.41%	-28.13%	200.52%	52.08%	1.37%
Enterprise Value (EV) ¹	241.3	186.8	203	547.2	780.7	825.8
Change	-	-22.56%	8.64%	169.58%	42.67%	5.78%
P/E	9.9x	-15x	-7.21x	-8.09x	-38.2x	-149x
PBR	0.77x	0.82x	0.64x	1.88x	3.11x	3.15x
PEG	-	0x	-0.1x	-0.1x	0.6x	2x
Capitalization / Revenue	0.32x	1.19x	0.83x	2.17x	6.85x	7.89x
EV / Revenue	0.87x	0.9x	0.95x	2.22x	6.57x	7.91x
EV / EBITDA	12.3x	64.2x	-18.7x	-9.98x	-93.1x	186x
EV / EBIT	13.5x	141x	-14.3x	-8.93x	-47.3x	-272x
EV / FCF	-13.8x	13x	-3.36x	32.5x	24.9x	-23.9x
FCF Yield	-7.23%	7.68%	-29.7%	3.08%	4.01%	-4.18%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0475	-0.0213	-0.0319	-0.0594	-0.0191	-0.004973
Distribution rate	-	-	-	-	-	-
Net sales ¹	276.9	207.2	213.7	246	118.8	104.5
EBITDA ¹	19.6	2.91	-10.86	-54.83	-8.386	4.436
EBIT ¹	17.84	1.327	-14.15	-61.3	-16.51	-3.036
Net income ¹	7.614	-11.72	-24.65	-58.36	-21.3	-5.541
Net Debt ¹	151.4	-60.73	25.04	12.45	-32.6	1.38
Reference price ²	0.470	0.320	0.230	0.480	0.730	0.740
Nbr of stocks (in thousands)	191,263	773,659	773,659	1,114,069	1,114,069	1,114,069
Announcement Date	7/26/21	7/25/22	7/19/23	7/10/24	7/21/25	7/24/26

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STATE EN ASSETS	-	-	-	-	319M
AIRBUS SE	28.98x	1.95x	14.5x	1.59%	197B
BOEING	-865.7x	2.1x	47.39x	-.--%	183B
DASSAULT AVIATION	22.28x	1.78x	15.05x	1.62%	28.44B
TEXTRON INC.	16.02x	1.1x	9.59x	0.09%	15.31B
JOBY AVIATION, INC.	-8.89x	66.62x	-10.47x	-.--%	7.83B
BETA TECHNOLOGIES, INC.	-11.07x	105.34x	-11.68x	-.--%	5.82B
CIRRUS AIRCRAFT LIMITED	12x	-	-	2.11%	2.08B
EVE HOLDING, INC.	-4.11x	-	-4.38x	-.--%	951M
Average	-101.31x	29.81x	8.57x	0.68%	49.03B
Weighted average by Cap.	-344.80x	4.50x	27.26x	0.83%