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 58.15 -
Change - 432.67% 173.21% -58.21% -
Enterprise Value (EV) 9.561 50.93 139.1 58.15 58.15
Change - 432.67% 173.21% -58.21% 0%
P/E 0.66x - - 3.98x 3.62x
PBR - 0.64x 1.47x 0.5x 0.44x
PEG - - - - 0.36x
Capitalization / Revenue - 1.16x 2.52x 1.09x 1.06x
EV / Revenue - 0x 0x 1.09x 1.06x
EV / EBITDA - 0x 0x 3.14x 3.05x
EV / EBIT - 0x 0x 4.34x 4.21x
EV / FCF - -0x -0x 3.36x 3.47x
FCF Yield - -9.84% -3% 29.7% 28.8%
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 0.0398 0.0398
Nbr of stocks (in thousands) 4,50,709 14,47,993 14,54,993 14,59,462 -
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.($)
- - - - 5.81Cr
23.57x3.22x13x5.76% 11TCr
28.72x9.77x14.11x2.96% 8.7TCr
12.49x1.8x10.42x5.97% 8.11TCr
11.95x1.13x7.25x6.68% 7.06TCr
20.18x5.59x11.27x3.8% 6.99TCr
22.89x9.31x12.52x4.13% 6.27TCr
25.13x4.27x13.56x1.76% 6.07TCr
13.61x6.46x11.66x7.74% 5.96TCr
15.66x2.08x10.27x4.76% 5.71TCr
Average 19.36x 4.85x 11.56x 4.84% 6.55TCr
Weighted average by Cap. 19.75x 4.82x 11.67x 4.87%

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.