stockrow
Friday 6 November 2026
Export SUIG’s income statement to Excel — free account
Sui Group Holdings Limited
SUIG Financial Credit Services
Sui Group Holdings Limited’s revenue for fiscal 2025 (year ended December 2025) was $3.9 million, up 18.1% from fiscal 2024.
- Revenue
- −61.7%
- EPS
- −309.1%
- Free cash flow
- −651.1%
Quarter to June 2026, against a year earlier
0.90
0.02
−2.17%
Follow SUIG
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 0 | 0 | 0 | 0 | 1 | 3 | 4 | 3 | 3 | 4 | 3 | +29.2% | 2 | 5 | 6 | +16.7% | |
| Gross margin, % | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 0.0 pt | ||||||
| EBT | 1 | 1 | 2 | (1) | 3 | 4 | 0 | (2) | 2 | (264) | (356) | n/m | ||||||
| EBT margin, % | 166.22 | 387.94 | 1,094.69 | (406.31) | 192.82 | 146.29 | 2.78 | (49.11) | 48.26 | (6,777.04) | (11,361.88) | (6,943.3) pt | ||||||
| Net income | 1 | 1 | 2 | (1) | 2 | 3 | 0 | 1 | 1 | (265) | (356) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.03 | 0.01 | 0.01 | 0.01 | 0.12 | 0.55 | 0.79 | 0.53 | 0.52 | 0.10 | 0.04 | +13.1% | |||||
| Earnings | 0.05 | 0.06 | 0.15 | (0.06) | 0.20 | 0.59 | 0.02 | (0.18) | 0.18 | (6.59) | (7.88) | n/m | ||||||
| Cash flow | (0.05) | 0.02 | (0.11) | 0.69 | (0.23) | (0.39) | (0.92) | (0.18) | 0.88 | (0.20) | (0.10) | +16.4% | ||||||
| Capex | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (4.86) | (2.54) | n/m | ||||||
| Free cash flow | (0.05) | 0.02 | (0.11) | 0.69 | (0.23) | (0.39) | (0.92) | (0.18) | 0.88 | (5.07) | (2.64) | +66.2% | ||||||
| Book value | 0.77 | 0.81 | 1.02 | 0.91 | 1.07 | 2.80 | 3.35 | 2.97 | 3.09 | 4.22 | 1.04 | +20.8% | ||||||
| Shares, m | 12 | 12 | 11 | 11 | 11 | 5 | 5 | 6 | 6 | 40 | 66 | +14.2% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 31.77 | 31.63 | 8.58 | 0.00 | 29.86 | 13.91 | 103.02 | 0.00 | 11.11 | 0.00 | 0.00 | 23.0 | |||||
| P/S | 52.84 | 122.65 | 94.00 | 97.25 | 50.92 | 14.82 | 2.60 | 4.30 | 3.77 | 17.23 | 23.78 | 46.0 | ||||||
| P/B | 2.19 | 2.22 | 1.26 | 1.56 | 5.68 | 2.94 | 0.61 | 0.76 | 0.63 | 0.40 | 0.89 | 1.8 | ||||||
| EV/Sales | 46.81 | 110.25 | 87.59 | 47.33 | 46.73 | 14.11 | 2.35 | 5.02 | (1.30) | 12.06 | — | 37.1 | ||||||
| EV/FCF | (28.39) | 79.22 | (11.03) | 1.00 | (24.57) | (19.82) | (2.01) | 2.93 | (0.76) | (5.71) | — | (0.9) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | (1) | 0 | (1) | 8 | (2) | (2) | (5) | (1) | 6 | (8) | (8) | +32.9% | |||||
| Capex | — | — | — | — | — | — | — | — | — | (196) | (206) | — | ||||||
| Free cash flow | (1) | 0 | (1) | 8 | (2) | (2) | (5) | (1) | 6 | (204) | (214) | +89.9% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 2 | 2 | 1 | 8 | 5 | (1) | 1 | 1 | 20 | 18 | (5) | +24.9% | |||||
| Net debt | (2) | (2) | (1) | (8) | (5) | (2) | (1) | 0 | (19) | (26) | (4) | +30.8% | ||||||
| Shareholders’ equity | 9 | 10 | 11 | 10 | 12 | 13 | 18 | 19 | 20 | 170 | 84 | +37.9% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | 7.08 | 7.03 | 15.63 | (6.12) | 19.55 | 19.39 | 0.60 | (6.16) | 5.90 | (251.33) | (601.31) | (258.4) pt | |||||
| ROIC | (2.04) | (4.31) | (3.21) | (21.01) | 5.66 | 7.09 | 2.98 | (1.44) | 357.80 | (115.05) | (270.62) | (113.0) pt | ||||||
| ROE | 7.13 | 7.10 | 15.78 | (6.16) | 20.39 | 22.61 | 0.68 | (6.39) | 6.09 | (279.63) | (683.94) | (286.8) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | — | +6.0% | |||||
| Revenue/emp, $m | 0.00 | 0.00 | 0.08 | 0.08 | 0.65 | 1.33 | 1.40 | 1.10 | 1.10 | 1.30 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Sui Group Holdings Limited vs peers in Credit Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| FOA Finance of America Companies Inc. | $222.1M | — (loss-making) | 2.6× | −64.77% (below 0%: shrinking) | n/m | −89.96% (below 0%: shrinking) | 100.00% | (69.79%) | Compare |
| HTT High Templar Tech Limited - Sponsored ADR | $161.2M | 2.9× | — (loss-making) | −90.80% (below 0%: shrinking) | n/m | +347.70% (above 0%: growing) | 20.72% | (2,664.81%) | Compare |
| XYF X Financial Sponsored ADR | $107.3M | 2.2× | — | −53.85% (below 0%: shrinking) | −89.20% (below 0%: shrinking) | +194.87% (above 0%: growing) | 57.63% | 19.62% | Compare |
| LX LexinFintech Holdings Ltd. Sponsored ADR | $83.7M | 0.7× | — (loss-making) | −6.21% (below 0%: shrinking) | −78.57% (below 0%: shrinking) | +2,545.55% (above 0%: growing) | 15.55% | (3.30%) | Compare |
| SUIG Sui Group Holdings Limited | $71.0M | — (loss-making) | — (loss-making) | −61.71% (below 0%: shrinking) | n/m | −651.07% (below 0%: shrinking) | 100.00% | (5,439.12%) | |
| ANTA Antalpha Platform Holding Company | $39.5M | 2.8× | — (loss-making) | −28.24% (below 0%: shrinking) | n/m | 0.00% | 56.88% | (205.39%) | Compare |
| JFIN Jiayin Group Inc. Sponsored ADR | $38.0M | 1.9× | — (loss-making) | −58.75% (below 0%: shrinking) | n/m | +213.65% (above 0%: growing) | 25.45% | (33.47%) | Compare |
| VRM Vroom, Inc. | $34.9M | — (loss-making) | — (loss-making) | −4.68% (below 0%: shrinking) | n/m | +8.45% (above 0%: growing) | 100.00% | 49.68% | Compare |
| YRD Yirendai Ltd. | $31.7M | — (loss-making) | 2.1× | −43.13% (below 0%: shrinking) | n/m | −332.34% (below 0%: shrinking) | 78.70% | (39.50%) | Compare |
| Median of peers | $61.6M | 2.2× | — | −48.49% | — | +101.66% | 57.26% | (36.48%) |