Company Valuation: Sunray Engineering Group Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 76 110 50 44 32 60
Change - 44.74% -54.55% -12% -27.27% 87.5%
Enterprise Value (EV) 1 22.42 91.65 48.35 34.46 6.859 3.579
Change - 308.86% -47.25% -28.72% -80.1% -47.82%
P/E 6.03x 10.1x 9.07x -55.1x -2.41x 14.2x
PBR 0.44x 0.6x 0.27x 0.24x 0.18x 0.34x
PEG - -0.7x -0.2x 0x -0x -0x
Capitalization / Revenue 0.42x 0.55x 0.22x 0.27x 0.2x 0.34x
EV / Revenue 0.13x 0.46x 0.22x 0.21x 0.04x 0.02x
EV / EBITDA 1.32x 5.3x 4x 7.39x -0.81x 0.34x
EV / EBIT 1.44x 6.27x 5.95x 36.7x -0.57x 0.55x
EV / FCF -1.17x -2.47x -3.18x 3.59x 0.3x 0.12x
FCF Yield -85.8% -40.4% -31.4% 27.9% 335% 816%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0126 0.0109 0.005512 -0.000798 -0.0133 0.004228
Distribution rate - - - - - -
Net sales 1 178.9 199.9 222.8 165.9 162.5 177.5
EBITDA 1 17.01 17.28 12.08 4.666 -8.433 10.54
EBIT 1 15.57 14.61 8.122 0.938 -12.11 6.504
Net income 1 12.44 10.85 5.512 -0.798 -13.28 4.228
Net Debt 1 -53.58 -18.35 -1.654 -9.541 -25.14 -56.42
Reference price 2 0.0760 0.1100 0.0500 0.0440 0.0320 0.0600
Nbr of stocks (in thousands) 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
Announcement Date 6/29/21 6/28/22 6/27/23 6/25/24 6/27/25 6/26/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.1M
20.79x1.49x14.26x1.59% 44.19B
31.73x1.23x12.55x1.24% 7.38B
20.37x0.43x7.58x1.13% 2.76B
55.92x - - - 1.08B
87.03x0.28x8.19x - 643M
Average 43.17x 0.86x 10.65x 1.32% 9.34B
Weighted average by Cap. 23.65x 1.39x 13.63x 1.52%

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. 8616 Stock
  4. Valuation Sunray Engineering Group Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!