Company Valuation: Chengdu RML Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 23,601 13,446 10,194 12,447 12,881 8,526 -
Change - -43.03% -24.19% 22.1% 3.49% -33.81% -
Enterprise Value (EV) 23,601 13,446 10,194 12,447 12,881 8,526 8,526
Change - -43.03% -24.19% 22.1% 3.49% -33.81% 0%
P/E 97.5x 48.5x 33.3x 36.8x 77.9x 30.5x 22.4x
PBR 11.4x 5.75x 3.82x 4.25x 4.14x 2.49x 2.27x
PEG - 3.3x 3.3x 3.1x -1.5x 0.4x 0.6x
Capitalization / Revenue 32.1x 15.6x 11.5x 10.6x 17.4x 8.12x 6.56x
EV / Revenue 0x 0x 0x 0x 0x 8.12x 6.56x
EV / EBITDA 0x 0x 0x 0x 0x 27.6x 20x
EV / EBIT 0x 0x 0x 0x 0x 26.8x 19.7x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.077 0.1071 0.2914 - - - -
Rate of return 0.08% 0.19% 0.7% - - - -
EPS 2 0.9921 1.136 1.25 1.4 0.67 1.13 1.54
Distribution rate 7.76% 9.43% 23.3% - - - -
Net sales 1 735 860.3 885.8 1,180 740.5 1,050 1,300
EBITDA 1 247 292.1 367 376.4 196.1 309 426
EBIT 1 234.9 317.5 346.6 376.8 190.2 318 432
Net income 1 201.5 277.2 305.2 342.7 164.3 280 380
Net Debt - - - - - - -
Reference price 2 96.75 55.12 41.61 51.58 52.20 34.50 34.50
Nbr of stocks (in thousands) 243,936 243,936 244,955 241,310 246,764 247,131 -
Announcement Date 4/15/22 4/25/23 4/21/24 4/25/25 4/23/26 - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
30.53x - - - 1.26B
22.38x12.6x18.69x0.36% 5,110B
24.24x11.51x15.57x1.06% 1,951B
44.09x18.18x26.76x0.65% 1,903B
13.47x8.2x9.93x0.05% 1,106B
6.73x3.98x4.78x0.26% 1,058B
103.09x18.1x67.71x-.--% 910B
-307.46x9.73x28.97x-.--% 552B
266.98x57.15x120.98x-.--% 345B
40.55x13.86x26.57x1.85% 283B
Average 24.46x 17.03x 35.55x 0.47% 1,322B
Weighted average by Cap. 22.34x 13.63x 24.19x 0.46%

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. 301050 Stock
  4. Valuation Chengdu RML Technology Co., Ltd.