Valuation Fire Rock Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 01:38:21 29/07/2026 pm IST			5-day change	1st Jan Change
1.790 ^HKD	-0.56%		-9.14%	+11.88%

02/04	Fire Rock Holdings Limited Announces Change of Headquarters and Principal Place of Business in Singapore	CI
24/03	Fire Rock's 2025 Loss Widens; Shares Surge 24%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,512	4,147	2,150	652.8	499.2	388.5
Change	-	-8.09%	-48.15%	-69.64%	-23.53%	-22.17%
Enterprise Value (EV) ¹	3,904	4,419	2,617	568.5	447.6	278.9
Change	-	13.21%	-40.79%	-78.27%	-21.28%	-37.67%
P/E	13.1x	-3.42x	71.2x	1.17x	-29.3x	-4.89x
PBR	6.57x	-8.99x	-5x	4.98x	4.45x	3.03x
PEG	-	0x	-1x	0x	0x	-0x
Capitalization / Revenue	8.66x	4.01x	18.7x	4.84x	3.55x	2.66x
EV / Revenue	7.49x	4.27x	22.7x	4.21x	3.18x	1.91x
EV / EBITDA	9.21x	6.76x	208x	314x	20.7x	42.3x
EV / EBIT	9.4x	6.91x	222x	920x	22.7x	58.8x
EV / FCF	12.5x	6.11x	-12x	-16.8x	58.3x	20x
FCF Yield	7.99%	16.4%	-8.35%	-5.94%	1.72%	5%
Dividend per Share ³	0.219	-	-	-	-	-
Rate of return	0.93%	-	-	-	-	-
EPS ³	1.788	-6.318	0.1573	2.916	-0.0889	-0.3273
Distribution rate	12.3%	-	-	-	-	-
Net sales ¹	520.9	1,035	115.1	134.9	140.6	146.2
EBITDA ¹	424.1	653.5	12.59	1.81	21.63	6.595
EBIT ¹	415.1	639.9	11.77	0.618	19.7	4.744
Net income ¹	343.2	-1,213	30.2	559.9	-17.06	-64.41
Net Debt ¹	-608.3	272.2	466.4	-84.28	-51.65	-109.6
Reference price ³	23.500	21.600	11.200	3.400	2.600	1.600
Nbr of stocks (in thousands)	1,92,000	1,92,000	1,92,000	1,92,000	1,92,000	2,42,821
Announcement Date	11/04/21	09/08/23	09/08/23	25/04/24	24/04/25	27/04/26

¹HKD in Million²CNY in Million³HKD

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.($)
FIRE ROCK HOLDINGS LIMITED	-	-	-	-	5.57Cr
NETEASE, INC.	13.98x	3.1x	8.04x	2.54%	8.15TCr
NEXON CO., LTD.	17.75x	2.32x	8.16x	2.42%	1.19TCr
KRAFTON, INC.	11.13x	1.63x	4.77x	0.93%	735.35Cr
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	12.86x	2.19x	10.11x	6.32%	596.66Cr
SQUARE ENIX HOLDINGS CO., LTD.	26.51x	2.31x	11.54x	1.72%	595.02Cr
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13x	3.08x	7.68x	5.86%	368.81Cr
KOEI TECMO HOLDINGS CO., LTD.	14.18x	4.79x	11.36x	3.62%	312.26Cr
NC CORPORATION	10.3x	1.04x	4.77x	0.58%	299.89Cr
PERFECT WORLD CO., LTD.	12.42x	1.85x	8.63x	7.05%	292.07Cr
Average	14.68x	2.48x	8.34x	3.45%	1.25TCr
Weighted average by Cap.	14.56x	2.82x	8.13x	2.76%