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.($)
- - - - 227M
24.96x16.66x - 0.7% 67.11B
40.56x4.69x15.85x-.--% 38.06B
25.05x5.12x25.37x0.08% 31.92B
17.23x11.93x23.16x1.16% 25.24B
8.07x1.9x3.57x1.69% 24.69B
29.71x4.02x12.12x-.--% 22.8B
23.39x18.85x44.5x0.16% 16.44B
22.23x22.44x - 0.23% 15.97B
Average 23.90x 10.70x 20.76x 0.5% 26.94B
Weighted average by Cap. 25.06x 10.60x 19.44x 0.52%

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. 335 Stock
  4. Valuation Upbest Group Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!