Company Valuation: Star Plus Legend Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 5,496 3,853 5,114
Change - -29.89% 32.75%
Enterprise Value (EV) 1 5,342 3,511 4,558
Change - -34.27% 29.81%
P/E 171x 67.9x -130x
PBR 8.03x 4.04x 3.26x
PEG -2.6x 1x 1x
Capitalization / Revenue 12.8x 6.6x 10.8x
EV / Revenue 12.4x 6.01x 9.65x
EV / EBITDA 84.8x 44.6x -91.6x
EV / EBIT 92.9x 51.3x -71.2x
EV / FCF -23.4x -254x -14.4x
FCF Yield -4.27% -0.39% -6.93%
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 0.04 0.0681 -0.0414
Distribution rate - - -
Net sales 1 430.2 584 472.4
EBITDA 1 62.96 78.65 -49.74
EBIT 1 57.5 68.46 -64.01
Net income 1 34.52 56.05 -36.38
Net Debt 1 -153.8 -341.6 -556.7
Reference price 2 6.853 4.623 5.374
Nbr of stocks (in thousands) 801,888 833,339 951,738
Announcement Date 28/4/24 29/4/25 28/4/26
1CNY in Million2CNY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 441M
44.51x1.42x21.71x0.78% 1,016B
27x1.3x11.27x0.87% 56.43B
17.87x0.61x8.87x2.88% 46.2B
14.11x0.38x7.03x2.14% 41.81B
23.11x1x6.7x5.18% 40.31B
16.16x0.61x11.52x2.84% 37.95B
28.87x0.88x10.18x2.56% 34.66B
13.77x0.5x6.35x3.5% 34.42B
17.57x0.67x7.71x2.69% 31.18B
Average 22.55x 0.82x 10.15x 2.6% 134B
Weighted average by Cap. 38.64x 1.26x 18.61x 1.25%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Star Plus Legend Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Star Plus Legend Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Star Plus Legend Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Star Plus Legend Holdings Limited

  1. Stock Market
  2. Stocks
  3. 6683 Stock
  4. Valuation Star Plus Legend Holdings Limited