Company Valuation: China Enterprise Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 20,483 18,199 18,622 19,045 16,990 16,385
Change - -11.15% 2.33% 2.27% -10.79% -3.56%
Enterprise Value (EV) 1 23,323 25,233 24,681 24,618 21,624 29,040
Change - 8.19% -2.19% -0.26% -12.16% 34.3%
P/E 14.6x 23.2x 770x 35x -56.2x 136x
PBR 1.3x 1.17x 1.22x 1.28x 1.19x 1.15x
PEG - -0.5x -7.9x 0x 0x -1x
Capitalization / Revenue 1.77x 1.9x 7.16x 1.44x 2.44x 1.55x
EV / Revenue 2.02x 2.63x 9.49x 1.87x 3.11x 2.75x
EV / EBITDA 7.89x 9.96x 144x 11.6x 15.1x 13.4x
EV / EBIT 8.67x 11.2x -153x 13.9x 21.4x 16.7x
EV / FCF -12.4x 4.86x -23.8x 74.5x 14.6x -3.68x
FCF Yield -8.08% 20.6% -4.2% 1.34% 6.84% -27.2%
Dividend per Share 2 0.138 0.053 0.002 0.028 - 0.0059
Rate of return 4.11% 1.76% 0.06% 0.89% - 0.22%
EPS 2 0.23 0.13 0.004 0.09 -0.05 0.02
Distribution rate 60% 40.8% 50% 31.1% - 29.5%
Net sales 1 11,552 9,597 2,601 13,187 6,959 10,557
EBITDA 1 2,958 2,534 171.8 2,122 1,428 2,162
EBIT 1 2,689 2,247 -161.7 1,773 1,010 1,741
Net income 1 1,378 805.3 23.05 555.2 -316.8 118.6
Net Debt 1 2,840 7,034 6,059 5,572 4,634 12,655
Reference price 2 3.360 3.010 3.080 3.150 2.810 2.710
Nbr of stocks (in thousands) 6,096,135 6,046,135 6,046,135 6,046,135 6,046,135 6,046,135
Announcement Date 3/24/21 3/24/22 4/19/23 4/17/24 4/16/25 3/25/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.98B
14.45x4.54x12.45x3.46% 41.68B
6.54x0.9x1.81x7.72% 31.19B
22.23x4.36x18.3x1.14% 30.3B
8.11x1.43x7.16x4.4% 29.19B
15.23x3.15x15.57x2.3% 25.44B
15.98x1.02x6.73x2.33% 22.19B
15.65x6.74x19.12x1.21% 20.67B
9.13x2.2x7.56x4.07% 19.94B
Average 13.41x 3.04x 11.09x 3.33% 24.73B
Weighted average by Cap. 13.43x 3.07x 11.02x 3.47%

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. 600675 Stock
  4. Valuation China Enterprise Company Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!