Company Valuation: Net Pacific Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2025 2026
Market Cap 1 94.09 80.05 57.83 54.97 41.44
Change - -14.91% -27.76% - -24.62%
Enterprise Value (EV) 1 53.23 41.23 12.62 66.88 89.16
Change - -22.55% -69.39% - 33.3%
P/E 179x -22.7x -10.5x -4.29x -3.16x
PBR 0.93x 0.82x 0.63x 0.8x 0.75x
PEG - 0x -0.2x - -1.38x
Capitalization / Revenue 12.1x 21.8x 15.7x 1.06x 0.54x
EV / Revenue 6.86x 11.3x 3.43x 1.3x 1.17x
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.000999 -0.0067 -0.0105 -0.0244 -0.025
Distribution rate - - - - -
Net sales 1 7.754 3.664 3.676 51.63 76.09
EBITDA - - - - -
EBIT - - - - -
Net income 1 0.535 -3.522 -5.517 -12.83 -13.12
Net Debt 1 -40.86 -38.83 -45.21 11.91 47.72
Reference price 2 0.1790 0.1523 0.1100 0.1046 0.0788
Nbr of stocks (in thousands) 525,630 525,630 525,630 525,630 525,630
Announcement Date 4/11/22 6/13/23 5/3/24 11/5/25 10/7/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.33M
17.48x2.65x8.87x3.36% 212B
29.02x7.13x15.83x1.47% 147B
23.74x3.78x13.26x2.44% 116B
59.86x4.34x39.71x0.43% 40.46B
11.3x1.66x5.69x4.1% 25.63B
20.98x2.78x14.12x1% 23.21B
10.07x1.16x7.5x7.28% 13.62B
18.18x3.45x8.61x3.22% 12.87B
Average 23.83x 3.37x 14.20x 2.91% 65.65B
Weighted average by Cap. 24.20x 4.05x 13.61x 2.53%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Net Pacific Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Net Pacific Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Net Pacific Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Net Pacific Holdings Limited

  1. Stock Market
  2. Stocks
  3. 5QY Stock
  4. Valuation Net Pacific Holdings Limited