Company Valuation: AP Rentals Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 112.3 119.2 133.9 129.6 118.4 106.3
Change - 6.15% 12.32% -3.23% -8.67% -10.22%
Enterprise Value (EV) 1 117.2 98.9 112.2 97.38 67.38 47.74
Change - -15.62% 13.41% -13.18% -30.81% -29.14%
P/E -5.71x -21x -30.1x 10.1x 11.4x 8.74x
PBR 0.51x 0.55x 0.63x 0.58x 0.52x 0.45x
PEG - 0.3x 1.4x -0x -0.6x 0.5x
Capitalization / Revenue 0.77x 0.8x 0.99x 0.81x 0.68x 0.66x
EV / Revenue 0.8x 0.67x 0.83x 0.61x 0.39x 0.3x
EV / EBITDA 3.64x 1.82x 2.96x 1.79x 1.16x 1.04x
EV / EBIT -4.69x -8.32x -6.81x 35.4x 5.32x 21x
EV / FCF -6.55x 3.87x -13.1x -19.1x 2.28x -175x
FCF Yield -15.3% 25.8% -7.65% -5.23% 43.9% -0.57%
Dividend per Share 2 - - - 0.0065 0.006 0.0086
Rate of return - - - 4.33% 4.38% 6.99%
EPS 2 -0.0228 -0.006578 -0.005156 0.0148 0.012 0.0141
Distribution rate - - - 44% 50% 61.1%
Net sales 1 145.8 148.4 134.8 160.6 174.1 160.2
EBITDA 1 32.23 54.4 37.87 54.38 57.89 46.08
EBIT 1 -25.02 -11.89 -16.47 2.752 12.67 2.274
Net income 1 -19.68 -5.684 -4.455 12.78 10.36 12.16
Net Debt 1 4.886 -20.33 -21.76 -32.22 -50.99 -58.53
Reference price 2 0.1300 0.1380 0.1550 0.1500 0.1370 0.1230
Nbr of stocks (in thousands) 8,64,000 8,64,000 8,64,000 8,64,000 8,64,000 8,64,000
Announcement Date 27/07/20 27/07/21 28/07/22 25/07/23 30/07/24 30/07/25
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.82Cr
29.78x3.37x19.59x0.71% 6.37TCr
37.95x5.91x25.96x1.97% 5.34TCr
33.17x5.24x19.5x0.96% 1.2TCr
29.45x2.35x19.03x0.61% 1.17TCr
16.82x1.32x10.65x-.--% 853.41Cr
26.84x1.76x14.99x2.92% 664.52Cr
15.87x1.05x9.2x3.97% 372.93Cr
30.41x3.12x17.93x1.16% 241.36Cr
24.89x - - - 245.22Cr
Average 27.24x 3.02x 17.10x 1.54% 1.65TCr
Weighted average by Cap. 31.48x 4.04x 20.72x 1.27%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 1496 Stock
  4. Valuation AP Rentals Holdings Limited