Company Valuation: Tasty Concepts Holding Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 50.5 180 16.5 36.58 24.06 23.1
Change - 256.44% -90.83% 121.67% -34.21% -4%
Enterprise Value (EV) 1 44.8 179.1 29.87 33.4 26.24 25.8
Change - 299.65% -83.32% 11.82% -21.43% -1.67%
P/E -3.77x -13x -1.66x -2.52x -3.96x -2.98x
PBR 2.37x 24x 4.35x 1.65x 1.49x 2.74x
PEG - -3.88x 0x 0x 0.1x -0.1x
Capitalization / Revenue 0.97x 4.3x 0.39x 0.96x 0.78x 0.73x
EV / Revenue 0.86x 4.28x 0.71x 0.87x 0.85x 0.82x
EV / EBITDA -4.11x -18.3x -3.21x -5.91x -8.66x 88.7x
EV / EBIT -3.3x -15.4x -3.1x -5.49x -4.47x -3.56x
EV / FCF -23.3x -55.1x -12x -2.57x -265x 8.35x
FCF Yield -4.28% -1.81% -8.31% -38.9% -0.38% 12%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2677 -0.2767 -0.1805 -0.0753 -0.0315 -0.0402
Distribution rate - - - - - -
Net sales 1 51.87 41.88 42.27 38.29 30.92 31.51
EBITDA 1 -10.91 -9.791 -9.315 -5.648 -3.031 0.291
EBIT 1 -13.59 -11.6 -9.628 -6.082 -5.871 -7.246
Net income 1 -13.38 -13.83 -9.65 -8.133 -6.073 -7.741
Net Debt 1 -5.698 -0.949 13.37 -3.177 2.178 2.701
Reference price 2 1.0100 3.6000 0.3000 0.1900 0.1250 0.1200
Nbr of stocks (in thousands) 50,000 50,000 55,000 192,500 192,500 192,500
Announcement Date 30/6/21 30/6/22 28/6/23 31/7/24 30/7/25 31/7/26
1HKD in Million2HKD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 6.99M
18.05x7.2x13.03x3.25% 163B
41.39x3.36x21.86x2.68% 107B
22.3x1.14x11.18x2.5% 50.13B
28.37x3.5x19.85x-.--% 40.43B
14.59x5.39x16.09x2.22% 37.21B
15.9x3.73x11.62x3.63% 24.79B
17.2x1.77x10.7x3.35% 21.94B
29.63x0.93x12.07x0.89% 14.12B
13.9x0.99x6.49x2.89% 13.99B
Average 22.37x 3.11x 13.66x 2.38% 47.31B
Weighted average by Cap. 24.46x 4.43x 15.25x 2.62%

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. 8096 Stock
  4. Valuation Tasty Concepts Holding Limited