Company Valuation: Clarity Medical Group Holding Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026
Market Cap 1 637.1 496.4 359.1 203.6 190.4
Change - -22.08% -27.66% -43.3% -6.5%
Enterprise Value (EV) 1 416.1 336.2 243.1 80.97 125.7
Change - -19.19% -27.69% -66.69% 55.27%
P/E 36.2x -154x -4.71x -5.94x -4.1x
PBR 2.49x 1.91x 1.89x 1.26x 1.62x
PEG -0.6x 1x -0x 0.1x -0.1x
Capitalization / Revenue 2.83x 2.32x 1.88x 1.13x 1.07x
EV / Revenue 1.85x 1.57x 1.27x 0.45x 0.71x
EV / EBITDA 9.63x -218x -6.03x -3.53x -3.19x
EV / EBIT 11.7x -43.5x -4.32x -2.41x -2.55x
EV / FCF 10.4x -14x -9.17x 3.24x -9.52x
FCF Yield 9.63% -7.12% -10.9% 30.9% -10.5%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.0346 -0.006108 -0.1444 -0.0648 -0.0865
Distribution rate - - - - -
Net sales 1 225.2 213.8 190.9 180.6 177.8
EBITDA 1 43.19 -1.543 -40.34 -22.91 -39.42
EBIT 1 35.49 -7.722 -56.23 -33.54 -49.26
Net income 1 13.49 -3.191 -75.79 -34.29 -46.41
Net Debt 1 -221.1 -160.2 -116 -122.7 -64.68
Reference price 2 1.2500 0.9400 0.6800 0.3850 0.3550
Nbr of stocks (in thousands) 509,718 528,125 528,125 528,917 536,334
Announcement Date 7/27/22 7/28/23 7/26/24 9/24/26 9/24/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.42M
13.15x0.4x8.38x2.95% 115B
15.64x1.89x9.4x0.66% 98.85B
-288.65x20.15x-340.61x-.--% 59.72B
26.7x2.33x13.23x0.8% 29.34B
14.48x1.57x9.5x2.44% 30.06B
24.39x2.71x13.74x1.31% 27.71B
7.47x1.47x6.55x-.--% 22B
30.62x5.47x22.33x2.28% 20.66B
30.69x2.86x12.88x1.46% 17.09B
Average -13.95x 4.32x -27.18x 1.32% 42.09B
Weighted average by Cap. -26.04x 4.33x -39.36x 1.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Clarity Medical Group Holding Limited

Historical PBR trend

Valuation ratios - PBR - Clarity Medical Group Holding Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Clarity Medical Group Holding Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Clarity Medical Group Holding Limited

  1. Stock Market
  2. Stocks
  3. 1406 Stock
  4. Valuation Clarity Medical Group Holding Limited