Company Valuation: Progressive Path Group Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 87.15 89.22 83 49.38 52.29 91.72
Change - 2.38% -6.98% -40.5% 5.88% 75.4%
Enterprise Value (EV) 1 179.2 244.1 260.4 196.3 115.9 141.9
Change - 36.16% 6.69% -24.62% -40.94% 22.44%
P/E 23.3x 7.36x -2.96x 2.22x 1.53x 4.5x
PBR 0.45x 0.44x 0.35x 0.19x 0.18x 0.29x
PEG - 0x 0x -0x 0x -0.1x
Capitalization / Revenue 0.2x 0.17x 0.16x 0.07x 0.06x 0.11x
EV / Revenue 0.41x 0.47x 0.51x 0.27x 0.13x 0.17x
EV / EBITDA 9.41x 6.01x 12.9x 2.79x 1.73x 2.58x
EV / EBIT -19.9x 20.9x -8.64x 5.77x 3.44x 13.4x
EV / FCF 11.9x 12.3x 6.12x 3.29x 1.61x 15.2x
FCF Yield 8.39% 8.14% 16.4% 30.4% 62.2% 6.59%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.018 0.0585 -0.0676 0.0536 0.0822 0.0491
Distribution rate - - - - - -
Net sales 1 435.6 515.9 511 728.5 913.8 841.3
EBITDA 1 19.04 40.58 20.22 70.46 66.96 54.98
EBIT 1 -9.01 11.66 -30.15 34.02 33.74 10.56
Net income 1 3.738 12.13 -21.96 22.22 34.1 20.39
Net Debt 1 92.1 154.8 177.4 146.9 63.63 50.22
Reference price 2 0.4200 0.4300 0.2000 0.1190 0.1260 0.2210
Nbr of stocks (in thousands) 207,500 207,500 415,000 415,000 415,000 415,000
Announcement Date 12/7/21 26/7/22 19/7/23 19/7/24 21/7/25 21/7/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.29M
47.17x2.2x20.94x0.08% 82.15B
11.77x1.01x5.58x4.93% 66.06B
24.54x1.91x18.83x1.19% 52.82B
23.87x2.95x15.98x0.28% 40.79B
46.44x3.75x23.63x2.09% 35.86B
24.65x0.61x10.11x2.52% 30.08B
19.4x1.35x12.61x0.24% 28.57B
5.19x0.34x6.65x5.43% 27.88B
20.82x0.39x6.18x2.94% 26.07B
Average 24.87x 1.61x 13.39x 2.19% 39.03B
Weighted average by Cap. 27.09x 1.74x 14.33x 2.03%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Progressive Path Group Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Progressive Path Group Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Progressive Path Group Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Progressive Path Group Holdings Limited

  1. Stock Market
  2. Stocks
  3. 1581 Stock
  4. Valuation Progressive Path Group Holdings Limited