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.($)
- - - - 64.16M
57.17x2.64x25.17x0.07% 99.62B
11.62x1.01x5.53x5.03% 65.88B
34.7x4.37x23.7x0.19% 59.21B
24.76x1.92x18.92x1.19% 52.66B
48.38x3.9x24.64x2% 37.76B
23.48x1.6x14.78x0.2% 33.92B
27.15x0.68x11.23x2.27% 33.56B
21.83x0.43x6.79x2.83% 28.72B
5.01x0.31x5.98x5.63% 26.71B
Average 28.23x 1.87x 15.19x 2.16% 43.81B
Weighted average by Cap. 32.22x 2.13x 16.97x 1.83%

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