Valuation Activation Group Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:16 2026-10-16 am EDT			5-day change	1st Jan Change
0.6900 ^HKD	-3.50%		-2.13%	-34.91%

Aug. 25	Activation Group Holdings Limited commences an Equity Buyback Plan for 74,474,200 shares, representing 10% of its issued share capital, under the authorization approved on May 21, 2026.	CI
Aug. 24	Activation Group Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	493.3	890.3	639	723.3	608.9	709.4
Change	-	80.49%	-28.23%	13.2%	-15.83%	16.51%
Enterprise Value (EV) ¹	201.6	490.4	348.3	422.8	237.5	419.6
Change	-	143.31%	-28.97%	21.39%	-43.84%	76.7%
P/E	21.3x	9.45x	26.7x	6.65x	7.68x	9.33x
PBR	1.37x	2.19x	1.9x	2.13x	1.78x	2.07x
PEG	-	0x	-0.4x	0x	-0.3x	-2.26x
Capitalization / Revenue	1.08x	0.98x	0.92x	0.75x	0.72x	1x
EV / Revenue	0.44x	0.54x	0.5x	0.44x	0.28x	0.59x
EV / EBITDA	6.79x	3.57x	8.29x	2.76x	2.26x	5x
EV / EBIT	6.99x	3.6x	8.72x	2.8x	2.31x	5.13x
EV / FCF	-6.22x	3.21x	7.15x	4.31x	1.55x	-18.9x
FCF Yield	-16.1%	31.1%	14%	23.2%	64.7%	-5.28%
Dividend per Share ²	-	0.0247	0.0117	0.0741	0.0536	0.0494
Rate of return	-	2.09%	1.36%	7.63%	6.55%	5.19%
EPS ²	0.0305	0.1251	0.0321	0.146	0.1065	0.1021
Distribution rate	-	19.7%	36.3%	50.7%	50.3%	48.4%
Net sales ¹	458	904.1	694.8	967.2	847.8	707.4
EBITDA ¹	29.66	137.2	42.03	153.1	104.9	83.88
EBIT ¹	28.84	136.4	39.97	150.9	102.7	81.84
Net income ¹	23.42	92.49	23.63	108	79.24	76
Net Debt ¹	-291.7	-399.9	-290.7	-300.5	-371.4	-289.8
Reference price ²	0.6484	1.1813	0.8580	0.9713	0.8175	0.9525
Nbr of stocks (in thousands)	760,836	753,718	744,742	744,742	744,742	744,742
Announcement Date	4/28/21	4/25/22	4/20/23	4/19/24	4/16/25	4/17/26

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ACTIVATION GROUP HOLDINGS LIMITED	-	-	-	-	65.48M
BOOKING HOLDINGS INC.	15.57x	4.34x	11.69x	1.03%	123B
VIKING HOLDINGS LTD	25.91x	5.32x	18.75x	-.--%	37.26B
EXPEDIA GROUP, INC.	15.53x	2.02x	7.91x	0.66%	34.68B
ORIENTAL LAND CO., LTD.	39.36x	6.6x	19.83x	0.53%	32.89B
TRIP.COM GROUP LIMITED	24.79x	1.83x	7.6x	0.81%	25.19B
FORMULA ONE GROUP	40.97x	5.91x	25.42x	-.--%	22.56B
LIFE TIME GROUP HOLDINGS, INC.	25.38x	3.06x	10.85x	-.--%	9.05B
VAIL RESORTS, INC.	26.95x	2.74x	10.18x	5.89%	5.38B
Average	26.81x	3.98x	14.03x	1.12%	32.21B
Weighted average by Cap.	22.89x	4.28x	13.73x	0.76%