Valuation IntelliMark AI International Limited

Stocks

Delayed Hong Kong S.E. Other stock markets 03:10:55 13/07/26 pm AEST			5-day change	1st Jan Change
0.4250 ^HKD	0.00%		+4.94%	-39.29%

19/06	IntelliMark AI International Limited Commences Its New Principal Business in the Sale and Development of Micro-Dot Code Anti-Counterfeiting and Tracing Technology Products in the Mainland Since January 2026	CI
11/06	Wholly-Owned Subsidiary of IntelliMark AI International Limited Enters into MOU with Hainan Jiuyu Wanhe Film Co. Ltd	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	172.7	221.1	253.7	222	191.6	518.7
Change	-	28.03%	14.72%	-12.5%	-13.7%	170.79%
Enterprise Value (EV) ¹	223.6	211.6	252.7	212.4	175.3	509
Change	-	-5.35%	19.42%	-15.93%	-17.48%	190.36%
P/E	-7.16x	-42.2x	-16.6x	-150x	-160x	-57.6x
PBR	-1.34x	-1.77x	-1.83x	-1.6x	-1.39x	-3.58x
PEG	-	0.5x	-0x	1.7x	8x	-0x
Capitalization / Revenue	2.22x	3.11x	4.39x	3.09x	3.27x	10.4x
EV / Revenue	2.87x	2.97x	4.37x	2.95x	2.99x	10.2x
EV / EBITDA	-7.99x	-26.6x	-17.5x	-402x	-153x	-64.9x
EV / EBIT	-7.52x	-25.6x	-17.1x	-195x	-95.1x	-60.7x
EV / FCF	-2.92x	4.2x	-78.5x	25.7x	25.4x	-486x
FCF Yield	-34.3%	23.8%	-1.27%	3.89%	3.94%	-0.21%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0349	-0.006631	-0.0193	-0.001869	-0.001496	-0.0111
Distribution rate	-	-	-	-	-	-
Net sales ¹	77.81	71.21	57.8	71.91	58.54	49.79
EBITDA ¹	-27.98	-7.947	-14.43	-0.529	-1.145	-7.848
EBIT ¹	-29.75	-8.257	-14.76	-1.087	-1.844	-8.389
Net income ¹	-25.67	-5.17	-15.26	-1.482	-1.196	-8.907
Net Debt ¹	50.85	-9.534	-0.984	-9.537	-16.28	-9.76
Reference price ²	0.2500	0.2800	0.3200	0.2800	0.2390	0.6400
Nbr of stocks (in thousands)	690,877	789,746	792,746	792,746	801,536	810,536
Announcement Date	29/9/20	29/9/21	22/9/22	21/9/23	30/10/24	30/10/25

¹HKD in Million²HKD

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.($)
INTELLIMARK AI INTERNATIONAL LIMITED	-	-	-	-	44.43M
AMAZON.COM, INC.	28.31x	3.17x	12.36x	-.--%	2,639B
JD.COM, INC.	10.87x	0.1x	3.93x	3.76%	38.08B
COUPANG, INC.	-63.07x	0.77x	31.93x	-.--%	33.75B
WAYFAIR INC.	-146278.69x	1x	15.84x	0.01%	11.78B
ALLEGRO.EU S.A.	22.45x	3.2x	11.12x	-.--%	10.66B
FSN E-COMMERCE VENTURES LIMITED	447.39x	9.54x	129.32x	-.--%	9.91B
ETSY, INC.	22.86x	3.15x	10.87x	-.--%	7.69B
MONOTARO CO., LTD.	26.03x	2.45x	15.55x	1.91%	6B
MOMO.COM INC.	25.26x	0.61x	13.62x	4.34%	2.21B
Average	-16,195.40x	2.67x	27.17x	1.11%	275.93B
Weighted average by Cap.	-596.11x	3.11x	12.91x	0.06%