Company Valuation: Upbest Group Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2,280 1,744 1,878 1,851 2,012 1,770
Change - -23.53% 7.69% -1.43% 8.7% -12%
Enterprise Value (EV) 1 1,727 1,410 1,558 1,659 1,767 1,508
Change - -18.38% 10.49% 6.54% 6.48% -14.65%
P/E 49.3x 20x 18.7x 21.6x 29x 19.7x
PBR 0.86x 0.64x 0.68x 0.66x 0.71x 0.61x
PEG - 0.2x 1.2x -1.5x -1.5x 0.7x
Capitalization / Revenue 22.3x 16.3x 30.8x 22.7x 30.4x 13.3x
EV / Revenue 16.9x 13.2x 25.5x 20.3x 26.7x 11.3x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.01 0.02 0.02 0.02 0.015 0.02
Rate of return 1.18% 3.08% 2.86% 2.9% 2% 3.03%
EPS 2 0.0172 0.0324 0.0374 0.032 0.0259 0.0335
Distribution rate 58% 61.6% 53.5% 62.6% 57.9% 59.7%
Net sales 1 102.1 107.1 61.04 81.62 66.13 132.9
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 46.23 87.04 100.3 85.73 69.46 89.8
Net Debt 1 -552.8 -333.8 -320 -191.3 -244.8 -262.2
Reference price 2 0.8500 0.6500 0.7000 0.6900 0.7500 0.6600
Nbr of stocks (in thousands) 2,682,317 2,682,317 2,682,317 2,682,317 2,682,317 2,682,317
Announcement Date 7/20/21 7/20/22 7/20/23 7/19/24 7/21/25 7/23/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 226M
17.85x - - 1.16% 220B
12x2.5x3.93x1.53% 127B
23.2x16.15x - 0.75% 63.01B
28.38x5.55x20.22x-.--% 39.08B
22.07x4.91x24.33x0.09% 28.56B
8.05x1.83x3.38x1.66% 23.92B
27.26x3.82x11.63x-.--% 21.52B
14.18x10.44x20x1.4% 21.45B
20.28x18.13x42.35x0.17% 14.64B
Average 19.25x 7.92x 17.98x 0.75% 55.91B
Weighted average by Cap. 17.94x 6.81x 12.19x 1.02%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Upbest Group Limited

Historical PBR trend

Valuation ratios - PBR - Upbest Group Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Upbest Group Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Upbest Group Limited

  1. Stock Market
  2. Stocks
  3. 335 Stock
  4. Valuation Upbest Group Limited