Company Valuation: Pacific Radiance Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027
Market Cap 1 9.561 50.93 139.1 78.65 -
Change - 432.67% 173.21% -43.47% -
Enterprise Value (EV) 9.561 50.93 139.1 78.65 78.65
Change - 432.67% 173.21% -43.47% 0%
P/E 0.66x - - 5.4x 4.91x
PBR - 0.64x 1.47x 0.68x 0.6x
PEG - - - - 0.49x
Capitalization / Revenue - 1.16x 2.52x 1.47x 1.43x
EV / Revenue - 0x 0x 1.47x 1.43x
EV / EBITDA - 0x 0x 4.25x 4.12x
EV / EBIT - 0x 0x 5.87x 5.7x
EV / FCF - -0x -0x 4.55x 4.7x
FCF Yield - -9.84% -3% 22% 21.3%
Dividend per Share 2 - - 0.00138 - -
Rate of return - - 1.44% - -
EPS 2 0.032 - - 0.01 0.011
Distribution rate - - - - -
Net sales 1 - 43.84 55.19 53.47 55.05
EBITDA 1 - 5.991 19 18.51 19.09
EBIT 1 - 1.288 13.56 13.4 13.81
Net income 1 14.52 25.85 12.86 14.21 14.98
Net Debt - - - - -
Reference price 2 0.0212 0.0352 0.0956 0.0540 0.0540
Nbr of stocks (in thousands) 4,50,709 14,47,993 14,54,993 14,55,330 -
Announcement Date 15/04/24 01/03/25 28/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.43Cr
26.89x4.21x14.02x4.87% 12TCr
33.05x10.57x15.35x2.72% 9.48TCr
12.63x2.05x10.46x6.14% 7.97TCr
22.41x5.88x11.86x3.6% 7.34TCr
26.37x10.39x14.08x3.52% 7.31TCr
25.57x3.92x13.47x1.8% 5.87TCr
12.99x6.3x11.19x8.14% 5.69TCr
15.66x2.31x10.72x4.81% 5.64TCr
15.85x3.64x11.03x5.31% 2.91TCr
Average 21.27x 5.48x 12.47x 4.55% 6.45TCr
Weighted average by Cap. 22.64x 5.74x 12.81x 4.44%

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. RXS Stock
  4. Valuation Pacific Radiance Ltd.