Company Valuation: Bright Real Estate Group Co.,Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,683 5,326 5,482 4,792 8,291 8,669
Change - -6.27% 2.93% -12.6% 73.02% 4.57%
Enterprise Value (EV) 1 33,999 29,643 30,176 31,490 35,926 36,870
Change - -12.81% 1.8% 4.35% 14.09% 2.63%
P/E -74.3x -58x 2,052x 142x -8.74x -2.37x
PBR 0.52x 0.49x 0.51x 0.44x 0.84x 1.4x
PEG - -2.9x -20x 0x 0x -0x
Capitalization / Revenue 0.38x 0.21x 0.33x 0.56x 1.49x 1.94x
EV / Revenue 2.27x 1.15x 1.82x 3.66x 6.47x 8.23x
EV / EBITDA 41.1x 17.3x 25x 234x -42.5x -18.2x
EV / EBIT 43.7x 18.2x 26.3x 387x -39.8x -18x
EV / FCF 5.59x -12.8x 13.5x -17.3x -15.4x 29.9x
FCF Yield 17.9% -7.83% 7.38% -5.77% -6.49% 3.35%
Dividend per Share 2 0.02 0.015 0.01 0.005 - -
Rate of return 0.78% 0.63% 0.41% 0.23% - -
EPS 2 -0.0343 -0.0412 0.001199 0.0152 -0.4255 -1.639
Distribution rate -58.3% -36.4% 834% 32.9% - -
Net sales 1 14,985 25,880 16,541 8,605 5,554 4,478
EBITDA 1 827.8 1,712 1,208 134.5 -844.8 -2,024
EBIT 1 778.1 1,632 1,147 81.3 -903.7 -2,050
Net income 1 106.8 70.08 51.21 33.84 -948.4 -3,654
Net Debt 1 28,316 24,316 24,694 26,698 27,636 28,201
Reference price 2 2.550 2.390 2.460 2.150 3.720 3.890
Nbr of stocks (in thousands) 2,228,637 2,228,637 2,228,637 2,228,637 2,228,637 2,228,637
Announcement Date 4/23/21 4/29/22 4/15/23 4/25/24 4/28/25 4/28/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.05B
52.72x - - - 56.66B
8.64x3.34x6.74x-.--% 21.38B
7.93x16.1x19.08x6.27% 19.86B
4.2x0.11x0.22x8.24% 14.29B
8.36x16.85x - 6.33% 8.32B
7.63x0.78x6.53x2.63% 5.68B
-1.9x1.54x-229.73x-.--% 5.18B
5.27x13.62x19.91x5.97% 4.43B
9.32x0.56x7.31x4.09% 3.97B
Average 11.35x 6.61x -24.28x 4.19% 14.08B
Weighted average by Cap. 25.42x 7.31x -6.80x 4.24%

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. 600708 Stock
  4. Valuation Bright Real Estate Group Co.,Limited