|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.4250 HKD | +1.19% |
|
-6.59% | -39.29% |
Company Valuation: IntelliMark AI International Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 172.7 | 221.1 | 253.7 | 222 | 191.6 | 518.7 |
| Change | - | 28.03% | 14.72% | -12.5% | -13.7% | 170.79% |
| Enterprise Value (EV) 1 | 223.6 | 211.6 | 252.7 | 212.4 | 175.3 | 509 |
| Change | - | -5.35% | 19.42% | -15.93% | -17.48% | 190.36% |
| P/E | -7.16x | -42.2x | -16.6x | -150x | -160x | -57.6x |
| PBR | -1.34x | -1.77x | -1.83x | -1.6x | -1.39x | -3.58x |
| PEG | - | 0.5x | -0x | 1.7x | 8x | -0x |
| Capitalization / Revenue | 2.22x | 3.11x | 4.39x | 3.09x | 3.27x | 10.4x |
| EV / Revenue | 2.87x | 2.97x | 4.37x | 2.95x | 2.99x | 10.2x |
| EV / EBITDA | -7.99x | -26.6x | -17.5x | -402x | -153x | -64.9x |
| EV / EBIT | -7.52x | -25.6x | -17.1x | -195x | -95.1x | -60.7x |
| EV / FCF | -2.92x | 4.2x | -78.5x | 25.7x | 25.4x | -486x |
| FCF Yield | -34.3% | 23.8% | -1.27% | 3.89% | 3.94% | -0.21% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.0349 | -0.006631 | -0.0193 | -0.001869 | -0.001496 | -0.0111 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 77.81 | 71.21 | 57.8 | 71.91 | 58.54 | 49.79 |
| EBITDA 1 | -27.98 | -7.947 | -14.43 | -0.529 | -1.145 | -7.848 |
| EBIT 1 | -29.75 | -8.257 | -14.76 | -1.087 | -1.844 | -8.389 |
| Net income 1 | -25.67 | -5.17 | -15.26 | -1.482 | -1.196 | -8.907 |
| Net Debt 1 | 50.85 | -9.534 | -0.984 | -9.537 | -16.28 | -9.76 |
| Reference price 2 | 0.2500 | 0.2800 | 0.3200 | 0.2800 | 0.2390 | 0.6400 |
| Nbr of stocks (in thousands) | 6,90,877 | 7,89,746 | 7,92,746 | 7,92,746 | 8,01,536 | 8,10,536 |
| Announcement Date | 29/09/20 | 29/09/21 | 22/09/22 | 21/09/23 | 30/10/24 | 30/10/25 |
1HKD in Million2HKD
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 4.39Cr | |
| 28.5x | 3.19x | 12.44x | -.--% | 2,65700Cr | |
| 10.72x | 0.09x | 3.82x | 3.82% | 3.75TCr | |
| -72.78x | 0.79x | 32.64x | -.--% | 3.44TCr | |
| -148016.39x | 1.01x | 16.01x | 0.01% | 1.19TCr | |
| 21.96x | 3.14x | 10.89x | -.--% | 1.04TCr | |
| 439.19x | 9.36x | 126.97x | -.--% | 971.81Cr | |
| 21.92x | 3.04x | 10.48x | -.--% | 737.53Cr | |
| 26.12x | 2.46x | 15.61x | 1.91% | 598.11Cr | |
| 25.26x | 0.61x | 13.62x | 4.34% | 220.6Cr | |
| Average | -16,390.61x | 2.63x | 26.94x | 1.12% | 27.77TCr | |
| Weighted average by Cap. | -606.98x | 3.13x | 12.99x | 0.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 8041 Stock
- Valuation IntelliMark AI International Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
