Suspension of trading

Valuation Netjoy Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:30 2025-03-31 am EDT			5-day change	1st Jan Change
0.4550 ^HKD	-2.15%		-.--%	-

Aug. 28	Netjoy Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
Aug. 26	Netjoy Holdings Limited Provides Preliminary Consolidated Earnings Guidance for the Six Months Ended 30 June 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,985	1,685	879.8	414.9	416.8	324.5
Change	-	-66.19%	-47.8%	-52.84%	0.46%	-22.14%
Enterprise Value (EV) ¹	4,166	1,913	1,156	403.6	530.4	382.2
Change	-	-54.08%	-39.58%	-65.08%	31.43%	-27.94%
P/E	36.5x	14.4x	-4.83x	48.7x	-0.91x	-6.73x
PBR	3.31x	1.06x	0.64x	0.3x	0.44x	0.36x
PEG	-	-1x	0x	-0x	0x	0.1x
Capitalization / Revenue	1.93x	0.54x	0.27x	0.14x	0.13x	0.11x
EV / Revenue	1.62x	0.61x	0.35x	0.13x	0.17x	0.13x
EV / EBITDA	37.3x	17.7x	-5.6x	85.6x	-2.68x	-14x
EV / EBIT	38x	18.2x	-5.5x	309x	-2.65x	-12.6x
EV / FCF	-14.7x	-1.83x	12.5x	1.16x	3.89x	5.13x
FCF Yield	-6.78%	-54.8%	8%	86.5%	25.7%	19.5%
Dividend per Share ²	-	0.0407	-	-	-	-
Rate of return	-	1.92%	-	-	-	-
EPS ²	0.1705	0.1471	-0.2288	0.011	-0.602	-0.0631
Distribution rate	-	27.7%	-	-	-	-
Net sales ¹	2,577	3,122	3,310	3,010	3,150	2,938
EBITDA ¹	111.7	108.2	-206.5	4.712	-198	-27.36
EBIT ¹	109.6	105	-210.1	1.304	-200.4	-30.27
Net income ¹	103.6	117.4	-178.1	8.796	-459.7	-48.03
Net Debt ¹	-818.7	227.7	276	-11.3	113.6	57.65
Reference price ²	6.2311	2.1181	1.1057	0.5355	0.5450	0.4244
Nbr of stocks (in thousands)	800,000	795,658	795,658	774,637	764,709	764,709
Announcement Date	4/28/21	4/28/22	4/27/23	4/25/24	7/10/26	8/14/26

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.($)
NETJOY HOLDINGS LIMITED	-	-	-	-	44.16M
PUBLICIS GROUPE S.A.	14.18x	1.56x	7.07x	3.95%	28.77B
OMNICOM GROUP., INC.	9.48x	1.06x	5.94x	4.2%	22.43B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.98x	5.24x	9.16x	7.03%	10.42B
JCDECAUX SE	16.03x	1.31x	4.11x	2.89%	5.91B
NIQ GLOBAL INTELLIGENCE PLC	-57.05x	1.84x	7.76x	0%	5.41B
WPP PLC	40.92x	0.69x	4.14x	4.16%	5.26B
CYBERAGENT, INC.	14.98x	0.5x	5.06x	1.6%	4.06B
MAGNITE, INC.	36.68x	4.77x	12.99x	-.--%	3.57B
Average	10.90x	2.12x	7.03x	2.98%	9.54B
Weighted average by Cap.	10.93x	1.91x	6.84x	3.8%