Company Valuation: FIH Mobile Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 1,590 994.9 1,396 854.1 616.5 933.9
Change - -37.44% 40.3% -38.81% -27.81% 51.48%
Enterprise Value (EV) 1 585.5 153.3 377.4 -315.5 -571.5 -405.2
Change - -73.81% 146.16% -183.6% -81.13% 29.1%
P/E ratio -130x -5.74x 24.9x -11.8x -5.12x -45.6x
PBR 0.76x 0.48x 0.65x 0.48x 0.4x 0.64x
PEG - -0x -0x 0x -0.1x 0.5x
Capitalization / Revenue 0.11x 0.11x 0.16x 0.09x 0.1x 0.16x
EV / Revenue 0.04x 0.02x 0.04x -0.03x -0.09x -0.07x
EV / EBITDA 7.89x -1.85x 3.41x -11.6x 7.79x -3.53x
EV / EBIT -5.14x -0.57x -5.43x 2.34x 2.63x 23.2x
EV / FCF 1.32x -0.72x 5.11x -1.22x 13.3x -2.64x
FCF Yield 75.9% -139% 19.6% -82.2% 7.52% -37.9%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.015 -0.2134 0.07 -0.091 -0.1525 -0.026
Distribution rate - - - - - -
Net sales 1 14,379 8,935 8,583 9,394 6,446 5,703
EBITDA 1 74.2 -82.7 110.7 27.31 -73.4 114.8
EBIT 1 -113.8 -270.6 -69.44 -134.6 -217.1 -17.46
Net income 1 -12.29 -173.9 56.33 -72.11 -120.7 -20.33
Net Debt 1 -1,005 -841.6 -1,018 -1,170 -1,188 -1,339
Reference price 2 1.939 1.225 1.744 1.077 0.781 1.184
Nbr of stocks (in thousands) 820,300 811,964 800,300 792,774 789,520 788,450
Announcement Date 4/16/20 4/20/21 4/13/22 4/13/23 4/18/24 4/16/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.01B
33.74x9x25.73x0.38% 4,112B
23.32x1.93x17.03x-.--% 143B
24.13x1.02x17.4x2.26% 11.26B
29.19x1.37x13.24x0.06% 6.78B
Average 27.60x 3.33x 18.35x 0.68% 855.05B
Weighted average by Cap. 33.36x 8.73x 25.39x 0.38%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 2038 Stock
  4. Valuation FIH Mobile Limited