Company Valuation: Wisdomcome Group Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 76.91 51.44 23.8 77.88 21.26 12.45
Change - -33.13% -53.74% 227.27% -72.69% -41.47%
Enterprise Value (EV) 1 33.02 -13.24 -15.05 8.885 -5.073 6.807
Change - -140.11% -13.69% 159.02% -157.09% 234.19%
P/E -1.12x -0.55x -0.37x -1.22x -0.18x -0.25x
PBR 0.21x 0.19x 0.12x 0.45x 0.29x 0.42x
PEG - -0x 0x 0x -0x 0x
Capitalization / Revenue 0.66x 0.45x 0.24x 1.09x 0.4x 0.3x
EV / Revenue 0.28x -0.11x -0.15x 0.12x -0.1x 0.16x
EV / EBITDA -0.56x 0.15x 0.3x -0.2x 0.08x -0.22x
EV / EBIT -0.51x 0.14x 0.26x -0.18x 0.07x -0.21x
EV / FCF 0.86x -2.54x -1.26x 14.8x 0.52x -0.51x
FCF Yield 116% -39.4% -79.1% 6.76% 192% -195%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.694 -7.818 -5.352 -2.95 -4.518 -1.596
Distribution rate - - - - - -
Net sales 1 116.1 115.4 98.27 71.4 53.32 41.56
EBITDA 1 -58.47 -90.8 -50.97 -43.52 -64.96 -31.19
EBIT 1 -64.32 -96.32 -57.71 -49.58 -69.6 -31.83
Net income 1 -63.44 -93.95 -64.32 -54.1 -114.4 -45.42
Net Debt 1 -43.9 -64.68 -38.85 -68.99 -26.34 -5.64
Reference price 2 6.4000 4.2800 1.9800 3.6000 0.8200 0.4000
Nbr of stocks (in thousands) 12,018 12,018 12,018 21,632 25,932 31,117
Announcement Date 29/06/20 25/06/21 26/06/22 25/06/23 31/07/24 29/07/25
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.75L
39.83x1.28x19.64x0.86% 92TCr
29.11x1.24x10.73x0.93% 5.4TCr
20.18x0.6x11.41x2.67% 3.87TCr
14.98x0.52x7.67x3.45% 3.78TCr
11.44x0.33x6.08x2.52% 3.54TCr
12.83x0.49x6.17x3.64% 3.52TCr
46.17x0.9x10.59x2.35% 3.38TCr
22.81x0.76x6.41x1.28% 2.75TCr
48.02x0.6x10.08x1.12% 2.22TCr
Average 27.26x 0.75x 9.86x 2.09% 12.06TCr
Weighted average by Cap. 36.26x 1.15x 17.08x 1.19%

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. 8079 Stock
  4. Valuation Wisdomcome Group Holdings Limited