Valuation Top Spring International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:36 2026-08-14 EDT			5-day change	1st Jan Change
0.2600 ^HKD	+14.54%		+5.69%	-30.67%

04-28	Top Spring International Holdings Limited Auditor Raises 'Going Concern' Doubt	CI
03-31	Top Spring International Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,805	1,575	1,239	825.8	757	573.5
Change	-	-12.71%	-21.36%	-33.33%	-8.33%	-24.24%
Enterprise Value (EV) ¹	10,916	10,606	8,428	7,519	6,951	5,274
Change	-	-2.84%	-20.53%	-10.79%	-7.55%	-24.12%
P/E	-6.21x	51.5x	-6.69x	-0.94x	-0.41x	-0.2x
PBR	0.18x	0.15x	0.13x	0.1x	0.12x	0.17x
PEG	-	-0x	0x	-0x	-0x	-0x
Capitalization / Revenue	3.14x	2.47x	0.34x	0.87x	0.55x	0.42x
EV / Revenue	19x	16.6x	2.3x	7.88x	5.08x	3.88x
EV / EBITDA	-126x	-178x	40.7x	-16.3x	-13x	-4.44x
EV / EBIT	-113x	-157x	41.9x	-16.1x	-12.8x	-4.44x
EV / FCF	-8.11x	5.51x	5.95x	9.35x	64.3x	2.5x
FCF Yield	-12.3%	18.1%	16.8%	10.7%	1.56%	39.9%
Dividend per Share ²	0.04	0.04	0.01	-	-	-
Rate of return	3.39%	3.88%	1.23%	-	-	-
EPS ²	-0.19	0.02	-0.121	-0.5734	-1.2	-1.9
Distribution rate	-21.1%	200%	-8.26%	-	-	-
Net sales ¹	575.1	639	3,667	954.3	1,369	1,360
EBITDA ¹	-86.46	-59.74	207.3	-461.9	-536	-1,187
EBIT ¹	-96.34	-67.63	201	-468.1	-543.7	-1,189
Net income ¹	-283.3	33.43	-185.1	-876.9	-1,833	-2,905
Net Debt ¹	9,111	9,031	7,189	6,693	6,194	4,701
Reference price ²	1.1800	1.0300	0.8100	0.5400	0.4950	0.3750
Nbr of stocks (in thousands)	1,529,285	1,529,285	1,529,285	1,529,285	1,529,285	1,529,285
Announcement Date	4/23/21	4/21/22	4/25/23	4/29/24	4/24/25	4/29/26

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.($)
TOP SPRING INTERNATIONAL HOLDINGS LIMITED	-	-	-	-	50.67M
SUN HUNG KAI PROPERTIES LIMITED	15.12x	4.83x	12.98x	3.35%	43.02B
CHINA RESOURCES LAND LIMITED	8.99x	1.53x	8x	3.95%	31.08B
MITSUBISHI ESTATE CO., LTD.	18.21x	4.03x	16.43x	1.35%	27.8B
EMAAR PROPERTIES	5.54x	0.51x	1.08x	8.99%	26.76B
MITSUI FUDOSAN CO., LTD.	13.54x	3.04x	14.65x	2.6%	24.64B
ALPHA DHABI HOLDING	8.15x	0.9x	3.29x	2.74%	20.84B
CK ASSET HOLDINGS LIMITED	10.6x	2.06x	9.6x	4.19%	20.07B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.56x	6.58x	17.59x	1.57%	19.63B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.32x	1.66x	14.33x	3.66%	18.8B
Average	11.56x	2.79x	10.88x	3.6%	23.27B
Weighted average by Cap.	11.87x	2.91x	10.88x	3.65%