Company Valuation: AP Rentals Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 119.2 133.9 129.6 118.4 106.3 151.2
Change - 12.32% -3.23% -8.67% -10.22% 42.28%
Enterprise Value (EV) 1 98.9 112.2 97.38 67.38 47.74 80.04
Change - 13.41% -13.18% -30.81% -29.14% 67.65%
P/E -21x -30.1x 10.1x 11.4x 8.74x 14.2x
PBR 0.55x 0.63x 0.58x 0.52x 0.45x 0.64x
PEG - 1.4x -0x -0.6x 0.5x -1.2x
Capitalization / Revenue 0.8x 0.99x 0.81x 0.68x 0.66x 1.04x
EV / Revenue 0.67x 0.83x 0.61x 0.39x 0.3x 0.55x
EV / EBITDA 1.82x 2.96x 1.79x 1.16x 1.04x 1.98x
EV / EBIT -8.32x -6.81x 35.4x 5.32x 21x 17.4x
EV / FCF 3.87x -13.1x -19.1x 2.28x -175x 4.66x
FCF Yield 25.8% -7.65% -5.23% 43.9% -0.57% 21.4%
Dividend per Share 2 - - 0.0065 0.006 0.0086 0.0085
Rate of return - - 4.33% 4.38% 6.99% 4.86%
EPS 2 -0.006578 -0.005156 0.0148 0.012 0.0141 0.0124
Distribution rate - - 44% 50% 61.1% 68.8%
Net sales 1 148.4 134.8 160.6 174.1 160.2 144.8
EBITDA 1 54.4 37.87 54.38 57.89 46.08 40.5
EBIT 1 -11.89 -16.47 2.752 12.67 2.274 4.606
Net income 1 -5.684 -4.455 12.78 10.36 12.16 10.68
Net Debt 1 -20.33 -21.76 -32.22 -50.99 -58.53 -71.16
Reference price 2 0.1380 0.1550 0.1500 0.1370 0.1230 0.1750
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 27/07/21 28/07/22 25/07/23 30/07/24 30/07/25 28/07/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.3Cr
28.72x14.64x20.81x0.75% 66TCr
35.48x6.5x23.08x1.01% 7.81TCr
-102x23.18x55.75x-.--% 6.37TCr
22.48x4.44x9.77x0.75% 6.44TCr
10.43x1.39x7.15x1.06% 4.54TCr
44.98x1.66x9.29x-.--% 4.48TCr
19.3x3.31x7.89x1.64% 3.1TCr
19.55x6x11.44x-.--% 2.56TCr
9.63x2.55x6.15x-.--% 2.41TCr
Average 9.84x 7.08x 16.81x 0.58% 10.38TCr
Weighted average by Cap. 19.77x 11.95x 20.39x 0.7%

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