Company Valuation: CHIA BOZZ

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025
Market Cap 1 100.8 91.26 91.26 42.66 33.72
Change - -9.49% 0% -53.25% -20.96%
Enterprise Value (EV) 1 405.6 412.1 443.7 158.5 145.6
Change - 1.6% 7.66% -64.27% -8.19%
P/E -0.27x -4.83x -8.45x 0.2x 1.43x
PBR -0.36x -0.3x -0.29x 3.29x 0.72x
PEG - 0.1x 0.2x -0x -0x
Capitalization / Revenue 5.9x 13.5x 1.55x 0.9x 0.37x
EV / Revenue 23.7x 61x 7.56x 3.33x 1.61x
EV / EBITDA -19.5x -35.2x -52.8x -7.64x -18x
EV / EBIT -19.4x -35.2x -52.8x -7.55x -17.5x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -33.48 -1.714 -0.9797 2.979 0.2751
Distribution rate - - - - -
Net sales 1 17.1 6.756 58.72 47.61 90.22
EBITDA 1 -20.77 -11.7 -8.397 -20.74 -8.072
EBIT 1 -20.9 -11.71 -8.408 -21 -8.327
Net income 1 -369.1 -18.9 -10.8 200 22.71
Net Debt 1 304.8 320.9 352.4 115.9 111.8
Reference price 2 9.1463 8.2779 8.2779 0.5956 0.3924
Nbr of stocks (in thousands) 11,024 11,024 11,024 71,624 85,924
Announcement Date 2/20/23 4/17/23 10/30/23 10/31/24 10/31/25
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-158.02x2.17x19.95x0.14% 38B
-32.5x1.18x68.92x-.--% 15.01B
17.58x0.48x9.17x2.97% 10.29B
8.79x1.09x9.04x4.82% 5.13B
-16.27x0.67x17.76x0.12% 4.62B
11.24x0.31x4.29x1.7% 4.48B
29.81x1.88x14.26x1.33% 3.47B
Average -19.91x 1.11x 20.48x 1.58% 11.57B
Weighted average by Cap. -76.41x 1.50x 25.73x 0.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA