Valuation Smoore International Holdings Limited

Stocks

Delayed Hong Kong S.E. Other stock markets 11:37:21 2026-06-16 pm EDT			5-day change	1st Jan Change
7.940 ^HKD	-3.76%		-7.33%	-33.08%

May. 22	Smoore International Holdings Limited Approves Final Dividend for the Year Ended 31 December 2025	CI
May. 12	Smoore International Invests $100 Million in Citigroup Notes	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	194,631	65,163	36,210	77,235	66,295	44,105	-	-
Change	-	-66.52%	-44.43%	113.3%	-14.17%	-33.47%	-	-
Enterprise Value (EV) ¹	183,641	50,527	20,819	66,626	57,744	36,235	35,984	39,962
Change	-	-72.49%	-58.8%	220.02%	-13.33%	-37.25%	-0.69%	11.06%
P/E Ratio	37.9x	26.4x	22.1x	58.9x	62.6x	30.2x	20.2x	18x
PBR	10x	3.2x	1.69x	3.51x	3.04x	2.02x	1.95x	1.89x
PEG	-	-0.5x	-0.6x	-2.9x	-3.2x	0.8x	0.4x	1.4x
Capitalization / Revenue	14.1x	5.37x	3.24x	6.55x	4.65x	2.64x	2.26x	2.04x
EV / Revenue	13.4x	4.16x	1.86x	5.65x	4.05x	2.17x	1.85x	1.84x
EV / EBITDA	30.7x	17.3x	9.74x	38.8x	26.4x	19.8x	12.6x	13.1x
EV / EBIT	32.5x	21.5x	14.3x	66.2x	38.4x	22.3x	13.5x	16.2x
EV / FCF	113x	-42.6x	10.4x	71.2x	-	23x	13.4x	3.71x
FCF Yield	0.89%	-2.34%	9.62%	1.41%	-	4.35%	7.48%	26.9%
Dividend per Share ²	0.3163	0.2455	0.092	0.0466	0.3515	0.1167	0.2044	0.346
Rate of return	0.98%	2.29%	1.56%	0.37%	3.28%	1.64%	2.87%	4.86%
EPS ²	0.854	0.4062	0.2667	0.2122	0.1711	0.2361	0.3517	0.3955
Distribution rate	37%	60.4%	34.5%	21.9%	205%	49.4%	58.1%	87.5%
Net sales ¹	13,755	12,145	11,168	11,799	14,256	16,699	19,483	21,670
EBITDA ¹	5,982	2,918	2,137	1,716	2,186	1,829	2,850	3,044
EBIT ¹	5,650	2,352	1,458	1,006	1,502	1,627	2,663	2,473
Net income ¹	5,287	2,510	1,645	1,303	1,062	1,386	2,113	2,432
Net Debt ¹	-10,989	-14,636	-15,392	-10,610	-8,551	-7,870	-8,121	-4,143
Reference price ²	32.383	10.721	5.900	12.498	10.703	7.119	7.119	7.119
Nbr of stocks (in thousands)	6,010,226	6,078,169	6,137,239	6,179,827	6,194,253	6,195,325	-	-
Announcement Date	3/30/22	3/20/23	3/18/24	3/17/25	3/17/26	-	-	-

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.($)
SMOORE INTERNATIONAL HOLDINGS LIMITED	31.14x	2.26x	20.6x	1.59%	6.73B
PHILIP MORRIS INTERNATIONAL, INC.	23x	7.46x	17x	3.31%	283B
BRITISH AMERICAN TOBACCO P.L.C.	13.42x	4.91x	10.21x	5.49%	133B
IMPERIAL BRANDS PLC	10.34x	3.02x	6.94x	5.98%	28.87B
TURNING POINT BRANDS, INC.	57.38x	-	-	0.39%	1.59B
UNIVERSAL CORPORATION	12.4x	-	-	-	1.33B
Average	24.61x	4.41x	13.69x	3.35%	75.78B
Weighted average by Cap.	19.61x	6.35x	14.42x	4.08%