|
Market Closed -
Hong Kong S.E.
04:08:44 2026-09-10 EDT
|
5-day change | 1st Jan Change | ||
| 14.19 HKD | +0.71% |
|
+0.64% | +71.38% |
| 09-01 | E.Sun Financial Names Chief Compliance Officer | MT |
| 08-26 | Yuanta Securities Downgrades T.S. Lines to Hold from Buy; Price Target is HK$13.30 | MT |
Company Valuation: T.S. Lines Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 896 | 1,771 | 2,992 | - | - |
| Change | - | 97.68% | 68.9% | - | - |
| Enterprise Value (EV) 1 | 473.9 | 1,286 | 2,349 | 2,326 | 2,242 |
| Change | - | 171.28% | 82.7% | -0.95% | -3.62% |
| P/E | 2.12x | 5.34x | 7.65x | 7.98x | 8.4x |
| PBR | 0.45x | 0.83x | 1.26x | 1.14x | 1.04x |
| PEG | - | -0.2x | 0.4x | -1.91x | -1.71x |
| Capitalization / Revenue | 0.67x | 1.38x | 2.16x | 2.03x | 1.97x |
| EV / Revenue | 0.35x | 1x | 1.7x | 1.58x | 1.48x |
| EV / EBITDA | 0.91x | 2.64x | 4.45x | 4.28x | 4.22x |
| EV / EBIT | 1.37x | 3.88x | 7.02x | 6.87x | 6.56x |
| EV / FCF | -7.56x | 4.26x | 11.4x | 24.2x | 16.1x |
| FCF Yield | -13.2% | 23.5% | 8.77% | 4.13% | 6.2% |
| Dividend per Share 3 | 0.8556 | 0.7834 | 0.9995 | 0.982 | 1.064 |
| Rate of return | 20.5% | 9.46% | 7.09% | 6.97% | 7.55% |
| EPS 3 | 1.976 | 1.551 | 1.842 | 1.765 | 1.678 |
| Distribution rate | 43.3% | 50.5% | 54.3% | 55.6% | 63.4% |
| Net sales 1 | 1,340 | 1,285 | 1,385 | 1,474 | 1,517 |
| EBITDA 1 | 521.9 | 487.3 | 528 | 543.4 | 531.5 |
| EBIT 1 | 344.9 | 331 | 334.5 | 338.7 | 341.7 |
| Net income 1 | 365.9 | 328.9 | 393.5 | 377.1 | 376.2 |
| Net Debt 1 | -422.1 | -485.7 | -642.9 | -665.2 | -749.5 |
| Reference price 3 | 4.18 | 8.28 | 14.09 | 14.09 | 14.09 |
| Nbr of stocks (in thousands) | 1,665,031 | 1,665,031 | 1,665,031 | - | - |
| Announcement Date | 3/28/25 | 3/20/26 | - | - | - |
1HKD in Million2USD in Million3HKD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.65x | 1.7x | 4.45x | 7.09% | 2.99B | |
| 9.09x | 0.74x | 3.6x | 4.01% | 48.81B | |
| 7.5x | 0.61x | 2.5x | 7.28% | 36.3B | |
| 43.92x | 1.34x | 8x | 1.6% | 27.25B | |
| 10.84x | 4.4x | 8.74x | 3.04% | 25.26B | |
| 11.09x | 1.47x | 10.94x | 3.76% | 18.92B | |
| 9.33x | 2.17x | 14.43x | 2.91% | 15.75B | |
| 11.68x | 3.91x | 9.81x | 7.01% | 15.59B | |
| 11.1x | 0.8x | 3.57x | 3.25% | 14.68B | |
| 7.65x | 2.72x | 7.13x | 2.46% | 14.23B | |
| Average | 12.98x | 1.98x | 7.32x | 4.24% | 21.98B | |
| Weighted average by Cap. | 13.74x | 1.75x | 6.64x | 4.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2510 Stock
- Valuation T.S. Lines Limited
Select your edition
All financial news and data tailored to specific country editions
