Valuation Vodatel Networks Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 06:08:21 12/06/26 pm AEST			5-day change	1st Jan Change
0.1260 ^HKD	0.00%		+0.80%	-1.56%

28/03	Vodatel Networks Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI
27/03	Vodatel Networks Holdings Limited Announces Final Ordinary Dividend for the Financial Year Ended 31 December 2025, Payable on 16 July 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	70.66	91.8	100.4	81.94	61	78.86
Change	-	29.92%	9.4%	-18.4%	-25.56%	29.29%
Enterprise Value (EV) ¹	-10.57	65.9	109.1	32.59	29.44	3.315
Change	-	723.55%	65.51%	-70.12%	-9.66%	-88.74%
P/E Ratio	18.5x	-14.5x	18.5x	12.5x	5.94x	7.11x
PBR	0.35x	0.49x	0.47x	0.38x	0.28x	0.34x
PEG	-	0x	-0x	0.6x	0.1x	0.89x
Capitalization / Revenue	0.17x	0.22x	0.2x	0.16x	0.1x	0.14x
EV / Revenue	-0.03x	0.16x	0.22x	0.06x	0.05x	0.01x
EV / EBITDA	-3.16x	-8.98x	-39x	3.98x	3.56x	0.25x
EV / EBIT	-6.36x	-7.77x	-29.1x	4.62x	3.93x	0.26x
EV / FCF	-0.54x	-2.45x	-2.59x	0.62x	-1.74x	0.08x
FCF Yield	-185%	-40.7%	-38.7%	162%	-57.5%	1,245%
Dividend per Share ²	0.01	0.01	0.01	0.01	0.01	0.01
Rate of return	8.7%	6.71%	6.13%	7.52%	10.1%	7.81%
EPS ²	0.006226	-0.0103	0.0088	0.0106	0.0167	0.018
Distribution rate	161%	-97.3%	114%	94.3%	60%	55.5%
Net sales ¹	408.7	413.1	491.6	528.1	604.8	584.1
EBITDA ¹	3.346	-7.337	-2.798	8.184	8.277	13.47
EBIT ¹	1.661	-8.48	-3.748	7.048	7.488	12.63
Net income ¹	3.826	-6.321	5.46	6.532	10.28	11.09
Net Debt ¹	-81.23	-25.9	8.638	-49.35	-31.55	-75.55
Reference price ²	0.1150	0.1490	0.1630	0.1330	0.0990	0.1280
Nbr of stocks (in thousands)	614,435	616,115	616,115	616,115	616,115	616,115
Announcement Date	24/3/21	13/4/22	30/3/23	25/4/24	24/4/25	24/4/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VODATEL NETWORKS HOLDINGS LIMITED	-	-	-	-	9.91M
IBM	26.52x	4.25x	14.83x	2.48%	256B
ACCENTURE PLC	12.66x	1.35x	7.08x	3.82%	105B
AUTOMATIC DATA PROCESSING, INC.	20.4x	4.15x	14.17x	2.92%	90.42B
TATA CONSULTANCY SERVICES LTD.	13.87x	2.53x	9.34x	6.01%	82.27B
SNOWFLAKE INC.	-81.53x	12.84x	74.47x	-.--%	80.68B
RELX PLC	19.59x	5.12x	12.66x	2.9%	58.94B
INFOSYS LIMITED	14.49x	2.12x	8.9x	5.34%	47.53B
FUJITSU LIMITED	12.93x	1.48x	10.14x	1.25%	35.3B
NEC CORPORATION	20.8x	1.41x	10.03x	0.84%	32.12B
Average	6.64x	3.92x	17.96x	2.84%	78.77B
Weighted average by Cap.	9.50x	4.25x	18.34x	2.91%