Company Valuation: Arcplus Group PLC

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,186 4,186 4,262 5,008 8,947 21,056
Change - -0% 1.83% 17.49% 78.65% 135.35%
Enterprise Value (EV) 1 2,571 2,622 2,095 2,398 7,029 19,482
Change - 2% -20.11% 14.46% 193.14% 177.16%
P/E 23.6x 12.7x 9.98x 11.5x 22.5x 310x
PBR 1.4x 1.3x 0.94x 1.01x 1.71x 4x
PEG - 0.1x 6.44x 5.08x -2.53x -3.7x
Capitalization / Revenue 0.49x 0.46x 0.53x 0.55x 1.05x 3.02x
EV / Revenue 0.3x 0.29x 0.26x 0.26x 0.83x 2.79x
EV / EBITDA 6.25x 5.94x 4.81x 5.09x 22.3x 313x
EV / EBIT 7.99x 7.65x 6.03x 6.15x 29.3x -9,092x
EV / FCF 3.29x 6.63x 14.2x 14.8x -71.9x -1,623x
FCF Yield 30.4% 15.1% 7.04% 6.74% -1.39% -0.06%
Dividend per Share 2 0.0318 0.0847 0.0167 0.1167 0.1017 0.0192
Rate of return 0.7% 1.85% 0.46% 2.71% 1.32% 0.11%
EPS 2 0.1919 0.3611 0.3667 0.375 0.3417 0.0583
Distribution rate 16.6% 23.5% 4.55% 31.1% 29.8% 32.9%
Net sales 1 8,614 9,055 8,040 9,059 8,481 6,976
EBITDA 1 411.1 441.3 435.3 471.5 315.5 62.23
EBIT 1 321.6 342.7 347.3 390 240.2 -2.143
Net income 1 173.8 327.6 385.3 425.1 391.5 71.63
Net Debt 1 -1,615 -1,564 -2,168 -2,610 -1,918 -1,575
Reference price 2 4.54 4.58 3.66 4.30 7.68 18.08
Nbr of stocks (in thousands) 922,586 913,265 1,165,136 1,164,672 1,164,440 1,164,411
Announcement Date 4/28/21 4/30/22 3/30/23 3/29/24 3/30/25 4/2/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.03B
71.4x3.08x30.05x0.06% 104B
13.71x1.1x6.03x4.27% 75.03B
43.23x5.37x29.85x0.16% 65.55B
27.11x2.05x19.94x1.15% 59.22B
57.58x4.82x30.88x1.47% 48.41B
36.27x0.85x14.43x1.75% 42.54B
29.92x0.57x9.12x2.03% 37.48B
27.55x1.79x17.24x0.17% 35.74B
4.52x0.29x6.2x6.28% 26.82B
Average 34.59x 2.21x 18.19x 1.93% 49.66B
Weighted average by Cap. 39.30x 2.50x 20.10x 1.62%

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. 600629 Stock
  4. Valuation Arcplus Group PLC