Company Valuation: Wisdomcome Group Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 51.44 23.8 77.88 21.26 12.45 14.47
Change - -53.74% 227.27% -72.69% -41.47% 16.25%
Enterprise Value (EV) 1 -13.24 -15.05 8.885 -5.073 6.807 6.574
Change - -13.69% 159.02% -157.09% 234.19% -3.41%
P/E -0.55x -0.37x -1.22x -0.18x -0.25x -4.23x
PBR 0.19x 0.12x 0.45x 0.29x 0.42x 0.57x
PEG - 0x 0x -0x 0x 0x
Capitalization / Revenue 0.45x 0.24x 1.09x 0.4x 0.3x 0.32x
EV / Revenue -0.11x -0.15x 0.12x -0.1x 0.16x 0.14x
EV / EBITDA 0.15x 0.3x -0.2x 0.08x -0.22x -3.17x
EV / EBIT 0.14x 0.26x -0.18x 0.07x -0.21x -2.42x
EV / FCF -2.54x -1.26x 14.8x 0.52x -0.51x -
FCF Yield -39.4% -79.1% 6.76% 192% -195% -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -7.818 -5.352 -2.95 -4.518 -1.596 -0.11
Distribution rate - - - - - -
Net sales 1 115.4 98.27 71.4 53.32 41.56 45.5
EBITDA 1 -90.8 -50.97 -43.52 -64.96 -31.19 -2.074
EBIT 1 -96.32 -57.71 -49.58 -69.6 -31.83 -2.712
Net income 1 -93.95 -64.32 -54.1 -114.4 -45.42 -3.464
Net Debt 1 -64.68 -38.85 -68.99 -26.34 -5.64 -7.895
Reference price 2 4.2800 1.9800 3.6000 0.8200 0.4000 0.4650
Nbr of stocks (in thousands) 12,018 12,018 21,632 25,932 31,117 31,117
Announcement Date 25/06/21 26/06/22 25/06/23 31/07/24 29/07/25 17/06/26
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.75L
40.31x1.3x19.86x0.85% 93TCr
27.92x1.19x10.32x0.97% 5.19TCr
19.37x0.58x11.08x2.77% 3.73TCr
14.79x0.52x7.6x3.49% 3.74TCr
12.5x0.48x6.06x3.73% 3.45TCr
10.94x0.32x5.94x2.61% 3.42TCr
44.56x0.88x10.31x2.44% 3.3TCr
22.08x0.74x6.25x1.32% 2.67TCr
48.19x0.6x10.09x1.12% 2.24TCr
Average 26.74x 0.73x 9.72x 2.15% 12.1TCr
Weighted average by Cap. 36.58x 1.16x 17.28x 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
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!