Company Valuation: Hong Kong Robotics Group Holding Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 371.2 1,235 465.2 309.5 2,071 1,339
Change - 232.88% -62.35% -33.46% 568.92% -35.35%
Enterprise Value (EV) 1 506.9 1,474 669.7 546.3 2,262 1,528
Change - 190.87% -54.58% -18.43% 314.03% -32.44%
P/E -10.9x -182x -1.39x -2.15x -15x -7.52x
PBR 0.34x 1.02x 0.55x 0.43x 3.55x 2.87x
PEG - 2.1x -0x 0x 3.47x -0.3x
Capitalization / Revenue 0.39x 1.44x 0.92x 1.44x 17.8x 7.2x
EV / Revenue 0.54x 1.72x 1.33x 2.54x 19.5x 8.21x
EV / EBITDA -28.9x -59.6x -2.44x -6x -51.2x -15x
EV / EBIT -17x -41.1x -2.33x -5.32x -43.3x -14.2x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0335 -0.004461 -0.2188 -0.069 -0.066 -0.0851
Distribution rate - - - - - -
Net sales 1 946 858.5 504.7 215 116.1 186
EBITDA 1 -17.53 -24.75 -274.2 -91 -44.14 -101.7
EBIT 1 -29.85 -35.88 -287.7 -102.7 -52.18 -107.5
Net income 1 -34.06 -6.349 -333.8 -131.1 -138.1 -178
Net Debt 1 135.8 239 204.5 236.7 191 189.3
Reference price 2 0.3650 0.8100 0.3050 0.1480 0.9900 0.6400
Nbr of stocks (in thousands) 1,016,857 1,525,285 1,525,285 2,091,501 2,091,501 2,091,501
Announcement Date 7/28/21 7/27/22 7/28/23 7/29/24 7/30/25 7/16/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 72.21M
23.78x2x12.25x1.65% 5.4B
6.65x0.23x2.63x6.56% 3.02B
17.83x1.7x11.6x3.96% 1.1B
20.48x0.93x9.46x1.87% 1.09B
8.85x - - - 625M
14.91x0.74x6.72x2.57% 410M
Average 15.42x 1.12x 8.53x 3.32% 1.67B
Weighted average by Cap. 17.35x 1.33x 9.07x 3.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 370 Stock
  4. Valuation Hong Kong Robotics Group Holding Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!