Valuation Activation Group Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 01:38:11 17/07/2026 pm IST			5-day change	1st Jan Change
0.8000 ^HKD	-1.23%		+3.90%	-24.53%

21/05	Activation Group Holdings Limited Declares Final Special Dividend for the Year Ended December 31, 2025	CI
21/05	Activation Group Holdings Limited Declares Final Dividend for the Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	493.3	890.3	639	723.3	608.9	709.4
Change	-	80.49%	-28.23%	13.2%	-15.83%	16.51%
Enterprise Value (EV) ¹	201.6	490.4	348.3	422.8	237.5	419.6
Change	-	143.31%	-28.97%	21.39%	-43.84%	76.7%
P/E	21.3x	9.45x	26.7x	6.65x	7.68x	9.33x
PBR	1.37x	2.19x	1.9x	2.13x	1.78x	2.07x
PEG	-	0x	-0.4x	0x	-0.3x	-2.26x
Capitalization / Revenue	1.08x	0.98x	0.92x	0.75x	0.72x	1x
EV / Revenue	0.44x	0.54x	0.5x	0.44x	0.28x	0.59x
EV / EBITDA	6.79x	3.57x	8.29x	2.76x	2.26x	5x
EV / EBIT	6.99x	3.6x	8.72x	2.8x	2.31x	5.13x
EV / FCF	-6.22x	3.21x	7.15x	4.31x	1.55x	-18.9x
FCF Yield	-16.1%	31.1%	14%	23.2%	64.7%	-5.28%
Dividend per Share ²	-	0.0247	0.0117	0.0741	0.0536	0.0494
Rate of return	-	2.09%	1.36%	7.63%	6.55%	5.19%
EPS ²	0.0305	0.1251	0.0321	0.146	0.1065	0.1021
Distribution rate	-	19.7%	36.3%	50.7%	50.3%	48.4%
Net sales ¹	458	904.1	694.8	967.2	847.8	707.4
EBITDA ¹	29.66	137.2	42.03	153.1	104.9	83.88
EBIT ¹	28.84	136.4	39.97	150.9	102.7	81.84
Net income ¹	23.42	92.49	23.63	108	79.24	76
Net Debt ¹	-291.7	-399.9	-290.7	-300.5	-371.4	-289.8
Reference price ²	0.6484	1.1813	0.8580	0.9713	0.8175	0.9525
Nbr of stocks (in thousands)	7,60,836	7,53,718	7,44,742	7,44,742	7,44,742	7,44,742
Announcement Date	28/04/21	25/04/22	20/04/23	19/04/24	16/04/25	17/04/26

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.($)
ACTIVATION GROUP HOLDINGS LIMITED	-	-	-	-	7.6Cr
SPHERE ENTERTAINMENT CO.	-52.82x	3.74x	15.78x	-.--%	510.47Cr
TUI AG	6.2x	0.21x	2.31x	2.36%	408.66Cr
ROUND ONE CORPORATION	17.38x	2x	5.59x	1.42%	205.7Cr
PURSUIT ATTRACTIONS AND HOSPITALITY, INC.	32.51x	-	-	-	145.2Cr
COMPAGNIE DES ALPES	8.54x	1.62x	5.36x	5.48%	127.31Cr
LUCKY STRIKE ENTERTAINMENT CORPORATION	-53.89x	2.15x	7.78x	3.24%	101.24Cr
HUANGSHAN TOURISM DEVELOPMENT CO.,LTD.	22.24x	-	-	1.28%	97Cr
Average	-2.83x	1.94x	7.36x	2.3%	200.42Cr
Weighted average by Cap.	-11.50x	2.09x	8.58x	1.66%