Company Valuation: China Risun Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,109 11,936 13,174 11,268 8,680 7,013 - -
Change - -30.24% 10.38% -14.47% -22.96% -19.21% - -
Enterprise Value (EV) 17,109 11,936 13,174 11,268 8,680 7,013 7,013 7,013
Change - -30.24% 10.38% -14.47% -22.96% -19.21% 0% 0%
P/E - 6.36x 15.9x 515x 153x 5.37x 4.32x 3.47x
PBR 1.5x - 1.04x 0.88x 0.71x 0.54x 0.5x 0.45x
PEG - - -0.3x -5.3x 1x 0x 0.2x 0.1x
Capitalization / Revenue 0.45x - 0.29x 0.24x 0.22x 0.16x 0.15x 0.14x
EV / Revenue 0x - 0x 0x 0x 0.16x 0.15x 0.14x
EV / EBITDA - - 0x 0x - 1.45x 1.32x 1.13x
EV / EBIT 0x - 0x 0x - 2.47x 2.11x 1.67x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2288 - - 0.0321 0.00442 0.091 0.125 0.182
Rate of return 4.84% - - 1.16% 0.2% 4.79% 6.58% 9.58%
EPS 2 - 0.4798 0.2066 0.00536 0.0147 0.354 0.4395 0.548
Distribution rate - - - 599% 30% 25.7% 28.4% 33.2%
Net sales 1 38,430 - 46,066 47,543 39,286 44,267 46,892 50,096
EBITDA 1 - - 4,142 3,746 - 4,826 5,302 6,182
EBIT 1 3,656 - 1,808 1,414 - 2,834 3,324 4,190
Net income 1 2,613 1,855 860.8 20.13 58.01 1,384 1,698 2,122
Net Debt - - - - - - - -
Reference price 2 4.730 3.050 3.290 2.760 2.260 1.900 1.900 1.900
Nbr of stocks (in thousands) 4,440,000 4,424,126 4,411,535 4,344,450 4,274,112 4,274,112 - -
Announcement Date 3/25/22 3/30/23 3/14/24 3/28/25 3/29/26 - - -
1CNY in Million2HKD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.51x - - 4.67% 1.06B
28.36x4.36x14.06x2.03% 128B
16.18x4.8x33.14x2.44% 43.52B
52.24x1.39x8.83x6.01% 41.76B
12.51x1.21x6.89x2.44% 34.1B
10.57x3.11x7.7x4.18% 25.11B
6.49x0.85x5.63x4.57% 19.47B
15.92x - - - 17.9B
68.73x12.22x45.27x0.08% 17.38B
27.19x2.36x13.38x0.45% 16.62B
Average 24.37x 3.79x 16.86x 2.99% 34.45B
Weighted average by Cap. 26.88x 3.72x 15.82x 2.78%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 1907 Stock
  4. Valuation China Risun Group Limited