Company Valuation: Time Interconnect Technology Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 2,588 8,009 33,713 37,241 - -
Change - 209.47% 320.92% 10.47% - -
Enterprise Value (EV) 1 2,588 8,009 33,713 35,330 32,804 30,406
Change - 209.47% 320.92% 4.8% -7.15% -7.31%
P/E 9.34x 18.1x 44.3x 21.7x 15.4x 12.3x
PBR - - 11.9x 5.4x 4.03x 3.03x
PEG - 0.3x 0.6x 0x 0.4x 0.5x
Capitalization / Revenue - - 2.72x 1.65x 1.28x 1.09x
EV / Revenue - - 2.72x 1.56x 1.13x 0.89x
EV / EBITDA - - 28.3x 14.6x 9.72x 7.34x
EV / EBIT - - 37.1x 17x 11.2x 8.58x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - 0.0981 0.1402 0.1718
Rate of return - - - 0.59% 0.84% 1.03%
EPS 2 0.1424 0.2266 0.3843 0.7696 1.081 1.359
Distribution rate - - - 12.7% 13% 12.6%
Net sales 1 - - 12,410 22,597 29,122 34,146
EBITDA 1 - - 1,191 2,424 3,374 4,143
EBIT 1 - - 907.8 2,076 2,922 3,546
Net income 1 277.1 450.9 783.7 1,674 2,352 2,961
Net Debt 1 - - - -1,911 -4,438 -6,835
Reference price 2 1.33 4.11 17.01 16.68 16.68 16.68
Nbr of stocks (in thousands) 19,45,952 19,48,744 19,81,965 22,32,699 - -
Announcement Date 28/03/24 28/03/25 27/03/26 - - -
1HKD in Million2HKD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.67x1.56x14.58x - 474.94Cr
32.8x6.07x18.59x0.62% 20TCr
13.74x0.31x6.93x3.66% 11TCr
36.85x5.93x19.33x0.97% 8.39TCr
24.6x8.63x18.31x0.5% 8.02TCr
68.05x7.19x33.6x0.21% 7.67TCr
19.37x1.16x13.21x0.68% 6.54TCr
19.01x3.23x12.27x1.4% 6.04TCr
38.07x5.36x20.17x0.02% 5.52TCr
61.38x27.56x61.27x0.43% 4.04TCr
Average 33.56x 6.70x 21.83x 0.94% 7.85TCr
Weighted average by Cap. 32.68x 5.99x 19.77x 1.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 1729 Stock
  4. Valuation Time Interconnect Technology Limited