Company Valuation: WLS Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: April 2021 2022 2023 2024 2025 2026
Market Cap 1 560.3 660.9 732.7 330.4 330.4 86.2
Change - 17.95% 10.87% -54.9% 0% -73.91%
Enterprise Value (EV) 1 599.2 696 794.4 413.7 411.7 21.78
Change - 16.15% 14.15% -47.93% -0.48% -94.71%
P/E -33.1x -61.1x -6.52x -29.6x -48.3x 0.91x
PBR 1.07x 1.3x 1.85x 0.86x 0.88x 0.18x
PEG - 1.7x -0x 0.3x 1.3x -0x
Capitalization / Revenue 3.73x 3.46x 5.02x 4.01x 4.18x 0.87x
EV / Revenue 3.99x 3.64x 5.44x 5.02x 5.2x 0.22x
EV / EBITDA 19.1x 29.4x 34.8x 42.5x 533x -2.99x
EV / EBIT 20.4x 32x 39.8x 45.7x -804x -2.54x
EV / FCF -9.59x -79.3x -5.95x 2.07x -1.85x 0.34x
FCF Yield -10.4% -1.26% -16.8% 48.3% -54% 290%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0471 -0.0301 -0.3129 -0.031 -0.0191 0.2635
Distribution rate - - - - - -
Net sales 1 150.2 191 146 82.4 79.13 98.56
EBITDA 1 31.39 23.68 22.86 9.73 0.773 -7.278
EBIT 1 29.36 21.78 19.94 9.059 -0.512 -8.563
Net income 1 -16.9 -10.82 -112.4 -11.15 -6.846 94.63
Net Debt 1 38.92 35.1 61.72 83.21 81.25 -64.42
Reference price 2 1.5600 1.8400 2.0400 0.9200 0.9200 0.2400
Nbr of stocks (in thousands) 359,178 359,178 359,178 359,178 359,178 359,178
Announcement Date 7/30/21 7/29/22 7/30/23 8/30/24 8/29/25 8/28/26
1HKD in Million2HKD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 11.27M
47.16x2.2x20.94x0.08% 82.15B
11.77x1.02x5.59x4.98% 66.06B
24.54x1.91x18.83x1.19% 52.82B
22.79x2.78x15.38x0.28% 40.55B
46.44x3.75x23.63x2.09% 35.86B
24.65x0.61x10.11x2.52% 30.08B
19.4x1.35x12.61x0.24% 28.57B
5.19x0.34x6.65x5.43% 27.88B
20.82x0.39x6.18x2.94% 26.07B
Average 24.75x 1.59x 13.32x 2.19% 39.01B
Weighted average by Cap. 26.97x 1.72x 14.27x 2.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - WLS Holdings Limited

Historical PBR trend

Valuation ratios - PBR - WLS Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - WLS Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - WLS Holdings Limited

  1. Stock Market
  2. Stocks
  3. 8021 Stock
  4. Valuation WLS Holdings Limited