Company Valuation: BOCOM International Holdings Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 3,035 2,816 4,949 1,531 1,039 861.3
Change - -7.21% 75.73% -69.06% -32.14% -17.11%
Enterprise Value (EV) 1 6,108 3,994 14,051 10,462 8,249 7,440
Change - -34.6% 251.75% -25.54% -21.15% -9.8%
P/E ratio 6.06x 3.34x 18.9x -0.51x -0.71x -0.7x
PBR 0.46x 0.39x 0.73x 0.57x 0.58x 0.98x
PEG - 0x -0.3x 0x 0x 0x
Capitalization / Revenue 2.57x 1.5x 3.97x -1.04x -7.9x -2.25x
EV / Revenue 5.18x 2.13x 11.3x -7.12x -62.7x -19.5x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.09 0.16 0.05 - - -
Rate of return 8.11% 15.5% 2.76% - - -
EPS 2 0.1831 0.3084 0.096 -1.091 -0.5374 -0.4503
Distribution rate 49.2% 51.9% 52.1% - - -
Net sales 1 1,180 1,873 1,246 -1,470 -131.5 -382.3
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 500.6 843.2 262.4 -2,984 -1,470 -1,231
Net Debt 1 3,072 1,178 9,102 8,930 7,210 6,579
Reference price 2 1.1100 1.0300 1.8100 0.5600 0.3800 0.3150
Nbr of stocks (in thousands) 2,734,392 2,734,392 2,734,392 2,734,392 2,734,392 2,734,392
Announcement Date 4/23/20 4/23/21 4/28/22 4/21/23 4/24/24 4/24/25
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 99.28M
14.88x6.15x - 2.97% 208B
13.73x9.72x - 2.04% 180B
21.49x - - 1.24% 159B
10.46x - - 3.03% 143B
15.93x2.48x - 2.24% 51.93B
24.23x2.15x12.42x0.33% 29.91B
14.59x1.42x6.56x1.38% 29.38B
6.42x - - 5.76% 22.76B
10.55x5.87x - 2.95% 20.34B
Average 14.70x 4.63x 9.49x 2.44% 84.33B
Weighted average by Cap. 15.19x 6.51x 9.52x 2.34%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 3329 Stock
  4. Valuation BOCOM International Holdings Company Limited