Valuation Telecom Service One Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:21 2026-10-29 EDT			5-day change	1st Jan Change
1.160 ^HKD	+8.92%		+8.41%	+52.63%

06-30	Telecom Service One Holdings Limited Reports Earnings Results for the Full Year Ended March 31, 2026	CI
05-04	Telecom Service One Holdings Limited Announces Appointment of Ms. Chan Yin Kwan as Company Secretary and Authorised Representative, Effective May 4, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	116.8	277.2	127.1	47.49	70.59	109.1
Change	-	137.36%	-54.17%	-62.63%	48.65%	54.55%
Enterprise Value (EV) ¹	28.3	261.2	110	41.45	66.49	104.4
Change	-	823.13%	-57.9%	-62.31%	60.41%	57.04%
P/E	12.2x	-275x	-17.9x	-5.17x	-5.27x	-19.5x
PBR	1.22x	3.17x	1.59x	0.67x	1.3x	2.36x
PEG	-	2x	-0x	-0.2x	-0.1x	0.3x
Capitalization / Revenue	3.05x	7.98x	2.47x	0.87x	1.6x	2.19x
EV / Revenue	0.74x	7.52x	2.14x	0.76x	1.5x	2.1x
EV / EBITDA	40.4x	402x	-52x	-11.3x	-5.87x	62.8x
EV / EBIT	55.6x	-138x	-17.3x	-5.5x	-4.63x	-106x
EV / FCF	28.3x	-7.59x	-231x	-142x	-208x	18.8x
FCF Yield	3.53%	-13.2%	-0.43%	-0.7%	-0.48%	5.33%
Dividend per Share ²	0.08	0.04	-	-	0.04	-
Rate of return	8.79%	1.85%	-	-	7.27%	-
EPS ²	0.0746	-0.007846	-0.0554	-0.0715	-0.1044	-0.0436
Distribution rate	107%	-510%	-	-	-38.3%	-
Net sales ¹	38.35	34.76	51.38	54.39	44.22	49.79
EBITDA ¹	0.701	0.65	-2.115	-3.659	-11.32	1.662
EBIT ¹	0.509	-1.891	-6.369	-7.541	-14.35	-0.985
Net income ¹	9.573	-1.007	-7.115	-9.174	-13.4	-5.601
Net Debt ¹	-88.5	-16.02	-17.09	-6.039	-4.102	-4.68
Reference price ²	0.910	2.160	0.990	0.370	0.550	0.850
Nbr of stocks (in thousands)	128,342	128,342	128,342	128,342	128,342	128,342
Announcement Date	7/5/21	7/22/22	7/24/23	7/11/24	7/11/25	7/16/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TELECOM SERVICE ONE HOLDINGS LIMITED	-	-	-	-	17.42M
SERVICE CORPORATION INTERNATIONAL	19.68x	3.63x	11.88x	1.7%	11.22B
H&R BLOCK, INC.	8.23x	1.71x	6.3x	3.88%	5.89B
FRONTDOOR, INC.	20.71x	2.96x	10.99x	-	5.8B
VALVOLINE INC.	31.39x	2.73x	10.2x	-.--%	4.05B
BRIGHT HORIZONS FAMILY SOLUTIONS INC.	15.14x	1.5x	8.92x	-.--%	3.37B
BOYD GROUP SERVICES INC.	85.45x	1.06x	7.92x	0.55%	2.28B
VESTIS CORPORATION	96.01x	1.2x	10.19x	-	2.02B
DRIVEN BRANDS HOLDINGS INC.	12.66x	1.95x	9.02x	-	1.96B
KEEPER TECHNICAL LABORATORY CO., LTD.	16.63x	6.54x	19.57x	2.61%	661M
Average	33.99x	2.58x	10.56x	1.46%	3.73B
Weighted average by Cap.	26.63x	2.60x	10.06x	1.64%