Company Valuation: Crystal International Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,176 875.7 958.5 889.1 1,059 1,729 1,729 -
Change - -25.51% 9.46% -7.25% 19.12% 63.28% 0% -
Enterprise Value (EV) 1 1,186 670.7 724.9 889.1 515.6 1,234 1,174 1,024
Change - -43.46% 8.08% 22.65% -42.01% 139.25% -4.86% -12.77%
P/E ratio 7.73x 8.1x 5.87x 5.15x 6.48x 8.69x 7.7x 6.93x
PBR 1.08x 0.75x 0.74x - 0.74x 1.12x 1.05x 0.98x
PEG - -0.3x 0.1x 0.89x -1.23x 0.4x 0.6x 0.6x
Capitalization / Revenue 0.48x 0.44x 0.41x 0.36x 0.49x 0.7x 0.63x 0.57x
EV / Revenue 0.49x 0.34x 0.31x 0.36x 0.24x 0.5x 0.43x 0.34x
EV / EBITDA 4.14x 2.79x 2.62x 2.82x 1.77x 3.83x 3.25x 2.55x
EV / EBIT 6.27x 4.67x 3.95x 3.98x 2.48x 5.44x 4.56x 3.54x
EV / FCF 5.84x 2.52x 5.82x - 1.92x 8.87x 6.21x 4.72x
FCF Yield 17.1% 39.6% 17.2% - 52% 11.3% 16.1% 21.2%
Dividend per Share 2 0.0161 0.0113 0.0176 - 0.023 0.0371 0.0415 0.0465
Rate of return 3.91% 3.69% 5.24% - 6.2% 6.12% 6.84% 7.67%
EPS 2 0.0533 0.0379 0.0572 0.0605 0.0573 0.0698 0.0787 0.0875
Distribution rate 30.3% 29.9% 30.8% - 40.2% 53.2% 52.7% 53.1%
Net sales 1 2,428 1,985 2,341 2,491 2,177 2,475 2,746 3,030
EBITDA 1 286.7 240.6 276.6 315.7 291.9 322.2 361.1 401.8
EBIT 1 189.1 143.6 183.7 223.1 207.5 226.9 257.3 289
Net income 1 151.9 108.1 163.1 172.7 163.5 195.8 219.6 243.5
Net Debt 1 10.6 -205 -233.7 - -543.4 -495.7 -555.6 -705.5
Reference price 2 0.4121 0.3070 0.3360 0.3116 0.3712 0.6062 0.6062 0.6062
Nbr of stocks (in thousands) 2,852,822 2,852,822 2,852,822 2,852,822 2,852,822 2,852,822 2,852,822 -
Announcement Date 3/19/20 3/18/21 3/16/22 3/23/23 3/21/24 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
8.67x0.5x3.82x6.14%1.73B
25.2x4.36x14.16x1.87%357B
28.87x4.53x16.59x-.--%50.11B
27.31x5.29x13.41x1.85%17.16B
21.36x2.36x13.86x1.32%15.46B
-481.32x1.36x16.39x1.45%9.69B
21.26x2.92x11.33x1.56%8.1B
15.21x1.43x10.1x2.87%7.6B
72.6x10.18x48.68x1.59%5.85B
Average -28.99x 3.66x 16.48x percentage-no-prefix 52.51B
Weighted average by Cap. 15.45x 4.27x 14.70x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. 2232 Stock
  4. Valuation Crystal International Group Limited