Valuation Fire Rock Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 01:38:08 21/08/2026 pm IST			5-day change	1st Jan Change
1.920 ^HKD	+10.98%		+7.87%	+20.00%

10/08	Fire Rock Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
02/04	Fire Rock Holdings Limited Announces Change of Headquarters and Principal Place of Business in Singapore	CI

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	-	-	-	-	5.36Cr
NETEASE, INC.	14.23x	2.94x	7.4x	2.46%	7.89TCr
NEXON CO., LTD.	20.02x	3.63x	12.85x	15.31%	1.51TCr
KRAFTON, INC.	10.9x	1.43x	4.19x	1.01%	700.27Cr
SQUARE ENIX HOLDINGS CO., LTD.	26.09x	2.5x	11.74x	1.71%	669.52Cr
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13x	2.22x	10.22x	6.26%	606.34Cr
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.6x	3.41x	9.18x	5.07%	420.24Cr
KOEI TECMO HOLDINGS CO., LTD.	15.51x	5.29x	12.54x	3.24%	357.12Cr
PERFECT WORLD CO., LTD.	20.11x	2.27x	12.18x	6.02%	330.96Cr
NC CORPORATION	9.94x	1.01x	4.55x	1.3%	306.91Cr
Average	16.04x	2.74x	9.43x	4.71%	1.28TCr
Weighted average by Cap.	15.39x	2.90x	8.48x	4.21%