Valuation Activation Group Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:05 2026-08-18 am EDT			5-day change	1st Jan Change
0.7600 ^HKD	+1.33%		+1.33%	-28.30%

May. 21	Activation Group Holdings Limited Declares Final Special Dividend for the Year Ended December 31, 2025	CI
May. 21	Activation Group Holdings Limited Declares Final Dividend for the Year Ended December 31, 2025	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ACTIVATION GROUP HOLDINGS LIMITED	-	-	-	-	71.2M
SPHERE ENTERTAINMENT CO.	-69.8x	4.59x	19.48x	-.--%	6.16B
TUI AG	7.47x	0.22x	2.44x	1.95%	4.21B
ROUND ONE CORPORATION	17.53x	2.15x	6.01x	1.39%	2.14B
PURSUIT ATTRACTIONS AND HOSPITALITY, INC.	26.08x	-	-	-	1.31B
COMPAGNIE DES ALPES	8.43x	1.63x	5.41x	5.68%	1.21B
HUANGSHAN TOURISM DEVELOPMENT CO.,LTD.	22.76x	-	-	1.26%	996M
LUCKY STRIKE ENTERTAINMENT CORPORATION	-42.54x	2.07x	7.51x	3.58%	915M
Average	-4.30x	2.13x	8.17x	2.31%	2.13B
Weighted average by Cap.	-19.66x	2.58x	10.70x	1.45%