Company Valuation: OneForce Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 167.7 150.3 114.3 87.14 86.47 58.68
Change - -10.37% -23.96% -23.76% -0.77% -32.13%
Enterprise Value (EV) 1 149.2 141.9 134.1 117.3 176.8 143
Change - -4.93% -5.52% -12.49% 50.7% -19.13%
P/E -2.44x 7.21x 5.19x 2.68x 10.3x -1.56x
PBR 0.87x 0.7x 0.49x 0.32x 0.31x 0.24x
PEG - -0x 0.93x 0.1x -0.1x 0x
Capitalization / Revenue 1.03x 0.51x 0.3x 0.19x 0.18x 0.16x
EV / Revenue 0.91x 0.48x 0.36x 0.26x 0.36x 0.38x
EV / EBITDA -5.07x 5.19x 4.67x 3.1x 13.1x -3.85x
EV / EBIT -4.58x 5.48x 4.91x 3.21x 14.4x -3.72x
EV / FCF -13x -11.2x -4.27x -6.58x -3.31x 11.3x
FCF Yield -7.71% -8.9% -23.4% -15.2% -30.2% 8.85%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1388 0.0421 0.0444 0.0657 0.0169 -0.0758
Distribution rate - - - - - -
Net sales 1 163.5 293.7 376.7 449.9 490.6 377.7
EBITDA 1 -29.46 27.32 28.73 37.89 13.52 -37.12
EBIT 1 -32.56 25.91 27.3 36.57 12.26 -38.4
Net income 1 -69.17 20.86 22.02 32.57 8.357 -37.55
Net Debt 1 -18.46 -8.419 19.77 30.18 90.33 84.28
Reference price 2 0.3380 0.3034 0.2307 0.1759 0.1745 0.1185
Nbr of stocks (in thousands) 496,095 495,415 495,415 495,415 495,415 495,415
Announcement Date 24/7/20 23/7/21 22/7/22 20/7/23 22/7/24 25/7/25
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.64M
12.12x1.14x5.33x2.43% 16.7B
6.33x9.81x28.63x2.5% 11.82B
6.58x13.42x - 0.59% 10.96B
Average 8.34x 8.12x 16.98x 1.84% 9.87B
Weighted average by Cap. 8.85x 7.14x 14.98x 1.94%

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. 1933 Stock
  4. Valuation OneForce Holdings Limited