Valuation STATE EN ASSETS

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:11 2026-07-17 EDT			5-day change	1st Jan Change
1.880 ^HKD	+12.57%		+91.84%	+261.54%

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
06-12	Majestic Dragon AeroTech Holdings Limited Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	155.9	89.89	247.6	177.9	534.8	813.3
Change	-	-42.32%	175.41%	-28.13%	200.52%	52.08%
Enterprise Value (EV) ¹	368.3	241.3	186.8	203	547.2	780.7
Change	-	-34.48%	-22.56%	8.64%	169.58%	42.67%
P/E	16.6x	9.9x	-15x	-7.21x	-8.09x	-38.2x
PBR	4.96x	0.77x	0.82x	0.64x	1.88x	3.11x
PEG	-	-0.5x	0x	-0.1x	-0.1x	0.6x
Capitalization / Revenue	0.74x	0.32x	1.19x	0.83x	2.17x	6.85x
EV / Revenue	1.75x	0.87x	0.9x	0.95x	2.22x	6.57x
EV / EBITDA	23.6x	12.3x	64.2x	-18.7x	-9.98x	-93.1x
EV / EBIT	25.9x	13.5x	141x	-14.3x	-8.93x	-47.3x
EV / FCF	-37.6x	-13.8x	13x	-3.36x	32.5x	24.9x
FCF Yield	-2.66%	-7.23%	7.68%	-29.7%	3.08%	4.01%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0605	0.0475	-0.0213	-0.0319	-0.0594	-0.0191
Distribution rate	-	-	-	-	-	-
Net sales ¹	210.2	276.9	207.2	213.7	246	118.8
EBITDA ¹	15.63	19.6	2.91	-10.86	-54.83	-8.386
EBIT ¹	14.2	17.84	1.327	-14.15	-61.3	-16.51
Net income ¹	9.376	7.614	-11.72	-24.65	-58.36	-21.3
Net Debt ¹	212.4	151.4	-60.73	25.04	12.45	-32.6
Reference price ²	1.005	0.470	0.320	0.230	0.480	0.730
Nbr of stocks (in thousands)	155,081	191,263	773,659	773,659	1,114,069	1,114,069
Announcement Date	7/17/20	7/26/21	7/25/22	7/19/23	7/10/24	7/21/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STATE EN ASSETS	-	-	-	-	237M
AIRBUS SE	26.34x	1.74x	12.99x	1.73%	176B
BOEING	620.02x	1.96x	43.56x	-.--%	169B
DASSAULT AVIATION	19.2x	1.47x	12.69x	1.88%	24.74B
TEXTRON INC.	16.28x	1.13x	9.63x	0.09%	15.76B
EMBRAER S.A.	20.18x	1.3x	10.79x	2.01%	11.42B
JOBY AVIATION, INC.	-8.91x	64.55x	-10.59x	-.--%	7.22B
BETA TECHNOLOGIES, INC.	-8.27x	75.31x	-7.78x	-.--%	4.07B
CIRRUS AIRCRAFT LIMITED	10.07x	-	-	2.52%	1.75B
Average	86.86x	21.07x	10.19x	1.03%	45.59B
Weighted average by Cap.	268.92x	3.62x	24.81x	0.93%