|
Delayed
Hong Kong S.E.
02:03:47 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 1.805 HKD | -1.63% |
|
+41.90% | -15.73% |
Company Valuation: ZO Future Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 2,019 | 3,337 | 1,447 | 455.2 | 2,519 | 2,095 |
| Change | - | 65.28% | -56.65% | -68.53% | 453.39% | -16.85% |
| Enterprise Value (EV) 1 | 2,491 | 3,903 | 2,088 | 1,077 | 2,965 | 3,006 |
| Change | - | 56.69% | -46.52% | -48.4% | 175.21% | 1.38% |
| P/E | -7.75x | -43x | -35.6x | -17.7x | -13.2x | -5.97x |
| PBR | 6.18x | 6.23x | 2.96x | 0.88x | 5.5x | 5.77x |
| PEG | - | 0.6x | 0.7x | 0.5x | -0x | -0.1x |
| Capitalization / Revenue | 8.72x | 20.2x | 6.55x | 2.1x | 9.15x | 4.64x |
| EV / Revenue | 10.8x | 23.7x | 9.45x | 4.96x | 10.8x | 6.66x |
| EV / EBITDA | -9.66x | -12.9x | -7.65x | -4.6x | -9.33x | -6.56x |
| EV / EBIT | -6.99x | -10x | -6.05x | -3.95x | -7.57x | -5.34x |
| EV / FCF | -16.3x | -16.1x | -12.8x | -14.8x | -7.31x | -28.8x |
| FCF Yield | -6.14% | -6.22% | -7.79% | -6.74% | -13.7% | -3.47% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.3677 | -0.1006 | -0.0527 | -0.0333 | -0.2337 | -0.3804 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 231.5 | 165 | 220.9 | 217.1 | 275.2 | 451.2 |
| EBITDA 1 | -257.9 | -302.7 | -273 | -234.3 | -317.7 | -458.3 |
| EBIT 1 | -356.5 | -389.1 | -345.3 | -272.9 | -391.6 | -562.6 |
| Net income 1 | -260.5 | -74.23 | -40.66 | -25.66 | -182.8 | -314 |
| Net Debt 1 | 472.3 | 566.5 | 641.1 | 622.1 | 445.6 | 910.8 |
| Reference price 2 | 2.850 | 4.325 | 1.875 | 0.590 | 3.090 | 2.270 |
| Nbr of stocks (in thousands) | 708,401 | 771,560 | 771,560 | 771,560 | 815,257 | 922,784 |
| Announcement Date | 10/29/20 | 10/28/21 | 10/27/22 | 10/26/23 | 10/25/24 | 10/27/25 |
1HKD in Million2HKD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 216M | |
| 15.79x | 4.4x | 11.86x | 1.02% | 125B | |
| 26.08x | 5.35x | 18.87x | -.--% | 37.51B | |
| 15.69x | 2.04x | 8x | 0.65% | 35.03B | |
| 39.18x | 6.51x | 19.64x | 0.53% | 32.33B | |
| 24.75x | 1.83x | 7.59x | 0.81% | 25.14B | |
| 40.97x | 5.91x | 25.42x | -.--% | 22.56B | |
| 25.41x | 3.07x | 10.86x | -.--% | 9.06B | |
| 27.3x | 2.77x | 10.26x | 5.82% | 5.45B | |
| Average | 26.90x | 3.98x | 14.06x | 1.1% | 32.43B | |
| Weighted average by Cap. | 22.93x | 4.29x | 13.78x | 0.75% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 2309 Stock
- Valuation ZO Future Group
Select your edition
All financial news and data tailored to specific country editions
