Suspension of trading

Valuation Netjoy Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 16:08:30 31/03/2025 HKT			5-day change	1st Jan Change
0.4550 ^HKD	-2.15%		-.--%	-

09-21	Netjoy Holdings Limited Announces Appointment of Dai Liqun to Chief Executive Officer, Effective September 21, 2026	CI
09-21	Netjoy Holdings Limited Announces Board and Committee Changes, Effective September 21, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,985	1,685	879.8	414.9	416.8	324.5
Change	-	-66.19%	-47.8%	-52.84%	0.46%	-22.14%
Enterprise Value (EV) ¹	4,166	1,913	1,156	403.6	530.4	382.2
Change	-	-54.08%	-39.58%	-65.08%	31.43%	-27.94%
P/E	36.5x	14.4x	-4.83x	48.7x	-0.91x	-6.73x
PBR	3.31x	1.06x	0.64x	0.3x	0.44x	0.36x
PEG	-	-1x	0x	-0x	0x	0.1x
Capitalization / Revenue	1.93x	0.54x	0.27x	0.14x	0.13x	0.11x
EV / Revenue	1.62x	0.61x	0.35x	0.13x	0.17x	0.13x
EV / EBITDA	37.3x	17.7x	-5.6x	85.6x	-2.68x	-14x
EV / EBIT	38x	18.2x	-5.5x	309x	-2.65x	-12.6x
EV / FCF	-14.7x	-1.83x	12.5x	1.16x	3.89x	5.13x
FCF Yield	-6.78%	-54.8%	8%	86.5%	25.7%	19.5%
Dividend per Share ²	-	0.0407	-	-	-	-
Rate of return	-	1.92%	-	-	-	-
EPS ²	0.1705	0.1471	-0.2288	0.011	-0.602	-0.0631
Distribution rate	-	27.7%	-	-	-	-
Net sales ¹	2,577	3,122	3,310	3,010	3,150	2,938
EBITDA ¹	111.7	108.2	-206.5	4.712	-198	-27.36
EBIT ¹	109.6	105	-210.1	1.304	-200.4	-30.27
Net income ¹	103.6	117.4	-178.1	8.796	-459.7	-48.03
Net Debt ¹	-818.7	227.7	276	-11.3	113.6	57.65
Reference price ²	6.2311	2.1181	1.1057	0.5355	0.5450	0.4244
Nbr of stocks (in thousands)	800,000	795,658	795,658	774,637	764,709	764,709
Announcement Date	28/4/21	28/4/22	27/4/23	25/4/24	10/7/26	14/8/26

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETJOY HOLDINGS LIMITED	-	-	-	-	44.12M
PUBLICIS GROUPE S.A.	14.88x	1.61x	7.4x	3.83%	28.78B
OMNICOM GROUP., INC.	9.85x	1.05x	5.96x	4.11%	22.1B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.06x	5.73x	10.12x	6.54%	11.14B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	126.45x	0.51x	85.03x	-	6.36B
DENTSU GROUP INC.	11.95x	0.82x	5.16x	-.--%	6.31B
JCDECAUX SE	17.13x	1.42x	4.4x	2.73%	6.19B
WPP PLC	18.27x	0.76x	4.59x	3.59%	5.94B
NIQ GLOBAL INTELLIGENCE PLC	-57.82x	1.86x	7.83x	0%	5.49B
CYBERAGENT, INC.	15.58x	0.53x	5.32x	1.54%	4.24B
Average	18.82x	1.59x	15.09x	2.79%	9.66B
Weighted average by Cap.	16.93x	1.74x	11.92x	3.54%