Valuation Mulsanne Group Holding Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 04:08:35 2025-07-18 am EDT			5-day change	1st Jan Change
0.3200 ^HKD	-3.03%		0.00%	-27.27%

Jun. 30	Mulsanne Group Holding Limited Announces Board and Board Committees Changes, Effective 30 June 2025	CI
Mar. 27	Mulsanne Group Holding Limited Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	6,590	3,952	3,986	3,361	603.6	392.8
Change	-	-40.04%	0.86%	-15.67%	-82.04%	-34.93%
Enterprise Value (EV) ¹	7,143	4,435	4,612	5,080	1,860	1,322
Change	-	-37.91%	3.99%	10.15%	-63.38%	-28.96%
P/E ratio	28.8x	-12.6x	-42.7x	260x	14.7x	12.2x
PBR	6.35x	4.85x	5.44x	4.91x	0.85x	0.53x
PEG	-	0x	0.6x	-2x	0x	-0.6x
Capitalization / Revenue	1.77x	1.38x	1.48x	1.44x	0.26x	0.17x
EV / Revenue	1.92x	1.55x	1.71x	2.18x	0.8x	0.58x
EV / EBITDA	14.7x	59.4x	61.8x	59.7x	13.9x	10.3x
EV / EBIT	19.9x	1,977x	235x	236x	27.1x	23.1x
EV / FCF	-72.9x	11.3x	35.1x	-10.7x	4.23x	27.8x
FCF Yield	-1.37%	8.84%	2.85%	-9.36%	23.6%	3.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.241	-0.3302	-0.0983	0.0136	0.0434	0.0339
Distribution rate	-	-	-	-	-	-
Net sales ¹	3,721	2,861	2,695	2,326	2,329	2,270
EBITDA ¹	485	74.68	74.64	85.11	133.9	127.9
EBIT ¹	359.3	2.243	19.62	21.52	68.54	57.15
Net income ¹	209.5	-301.3	-89.68	12.43	39.57	30.95
Net Debt ¹	552.5	482.9	625.8	1,719	1,257	929
Reference price ²	6.9369	4.1597	4.1956	3.5383	0.6354	0.4135
Nbr of stocks (in thousands)	950,000	950,000	950,000	950,000	950,000	950,000
Announcement Date	5/14/20	4/29/21	4/29/22	4/28/23	4/30/24	4/24/25

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MULSANNE GROUP HOLDING LIMITED	-	-	-	-	38.74M
INDITEX	21.6x	3.01x	10.84x	4.17%	153B
FAST RETAILING CO., LTD.	33.44x	3.75x	16.68x	1.06%	91.59B
ROSS STORES, INC.	21x	1.8x	13.12x	1.25%	42.5B
KERING	30.49x	2.24x	9.24x	2.03%	28.2B
HENNES & MAURITZ AB	19.8x	1.2x	7.11x	5.08%	23.1B
TAPESTRY, INC.	22.55x	3.33x	14.79x	1.36%	21.48B
NEXT PLC	17.53x	2.4x	10.84x	2.21%	19.27B
BURLINGTON STORES, INC.	28.79x	1.5x	14.24x	-.--%	16.54B
ZOZO, INC.	27.47x	5.65x	16.78x	2.57%	9.2B
Average	24.74x	2.77x	12.63x	2.19%	40.46B
Weighted average by Cap.	25.02x	2.88x	12.56x	2.61%