Company Valuation: China Hainan Rubber Industry Group Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 18,744 18,145 23,152 25,035 26,532 -
Change - -3.2% 27.59% 8.13% 5.98% -
Enterprise Value (EV) 18,744 18,145 23,152 25,035 26,532 26,532
Change - -3.2% 27.59% 8.13% 5.98% 0%
P/E 274x 61.1x 224x -243x 103x 56.4x
PBR - - 2.35x 2.57x - -
PEG - 0x -3.4x 1x -0x 0.7x
Capitalization / Revenue - - 466,086x 592,716x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - 0.0109 - - -
Rate of return - - 0.2% - - -
EPS 2 0.016 0.0694 0.0242 -0.0241 0.06 0.11
Distribution rate - - 45% - - -
Net sales - - 49,673 42,237 - -
EBITDA - - - - - -
EBIT - - -559.2 -515.3 - -
Net income 1 68.29 - 103.4 -103 240 450
Net Debt - - - - - -
Reference price 2 4.380 4.240 5.410 5.850 6.200 6.200
Nbr of stocks (in thousands) 4,279,428 4,279,428 4,279,428 4,279,428 4,279,428 -
Announcement Date 4/27/23 4/29/24 4/26/25 4/28/26 - -
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
114.83x - - - 4.4B
13.69x1.04x5.56x3.4% 31.15B
13.9x1x5.64x3.95% 25.51B
14.68x1.24x5.39x3.95% 8.07B
8.62x1.15x5.47x3.29% 7.19B
9.19x0.94x5.38x3.23% 5.84B
5.82x0.49x3.1x4.84% 5.7B
8.48x - - 3.59% 5.6B
24.42x1.54x11.92x0.19% 5.45B
14.31x - - 3.18% 4.85B
Average 22.79x 1.06x 6.06x 3.29% 10.38B
Weighted average by Cap. 17.38x 1.05x 5.78x 3.47%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Hainan Rubber Industry Group Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - China Hainan Rubber Industry Group Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Hainan Rubber Industry Group Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Hainan Rubber Industry Group Co.,Ltd.

  1. Stock Market
  2. Stocks
  3. 601118 Stock
  4. Valuation China Hainan Rubber Industry Group Co.,Ltd.