Valuation Chengdu Guibao Science & Technology Co.,Ltd.

Stocks

End-of-day quote Shenzhen S.E. 2026-09-16			5-day change	1st Jan Change
14.42 ^CNY	+3.74%		+0.35%	-30.17%

09-14	Guibao New Energy Materials Co., Ltd. announced that it has received CNY 100 million in funding from Chengdu Guibao Science & Technology Co.,Ltd.	CI
08-21	Guibao New Energy Materials Co., Ltd. announced that it expects to receive CNY 100 million in funding from Chengdu Guibao Science & Technology Co.,Ltd.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,876	6,141	6,456	5,755	8,118	5,669	-	-
Change	-	-22.03%	5.14%	-10.86%	41.05%	-30.17%	-	-
Enterprise Value (EV)	7,876	6,141	6,456	5,755	8,118	5,669	5,669	5,669
Change	-	-22.03%	5.14%	-10.86%	41.05%	-30.17%	0%	0%
P/E	28.7x	24.6x	20.5x	24.1x	29.1x	17.6x	16.2x	14.4x
PBR	3.69x	2.76x	2.65x	2.25x	3x	1.95x	1.82x	1.69x
PEG	-	-2.77x	0.8x	-1x	1.7x	1.1x	1.9x	1.2x
Capitalization / Revenue	3.08x	2.28x	2.48x	1.82x	2.16x	1.11x	1.03x	0.95x
EV / Revenue	0x	0x	0x	0x	0x	1.11x	1.03x	0.95x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	14.8x	13.8x	12.2x
EV / FCF	0x	-	0x	-	0x	-27.9x	20.5x	23x
FCF Yield	1.12%	-	3.84%	-	5.5%	-3.58%	4.89%	4.34%
Dividend per Share ²	0.3	0.3	0.3	-	0.3	0.33	0.35	0.4
Rate of return	1.49%	1.91%	1.82%	-	1.45%	2.29%	2.43%	2.77%
EPS ²	0.7024	0.64	0.8059	0.6066	0.7085	0.82	0.89	1
Distribution rate	42.7%	46.9%	37.2%	-	42.3%	40.2%	39.3%	40%
Net sales ¹	2,556	2,694	2,606	3,159	3,751	5,112	5,514	5,954
EBITDA	352.7	333	418.4	365	436.5	-	-	-
EBIT ¹	302.9	277.1	357	280.6	326.8	383	410	464
Net income ¹	267.7	250.3	315.2	237.5	278.5	322	349	394
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	20.16	15.72	16.51	14.64	20.65	14.42	14.42	14.42
Nbr of stocks (in thousands)	390,660	390,620	391,065	393,117	393,117	393,117	-	-
Announcement Date	3/25/22	2/10/23	2/2/24	3/28/25	2/4/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHENGDU GUIBAO SCIENCE & TECHNOLOGY CO.,LTD.	16.95x	-	-	2.37%	814M
HENKEL AG & CO. KGAA	14.14x	1.5x	8.35x	2.92%	32.5B
H.B. FULLER COMPANY	12.69x	1.26x	6.87x	1.9%	2.74B
LINTEC CORPORATION	15.94x	0.86x	6.08x	2.39%	2.25B
NAN PAO RESINS CHEMICAL CO., LTD.	12.75x	1.38x	7.01x	-	1.26B
Average	14.50x	1.25x	7.08x	2.4%	7.91B
Weighted average by Cap.	14.16x	1.44x	8.07x	2.81%