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 8,372 - -
Change - -30.24% 10.38% -14.47% -22.96% -3.55% - -
Enterprise Value (EV) 17,109 11,936 13,174 11,268 8,680 8,372 8,372 8,372
Change - -30.24% 10.38% -14.47% -22.96% -3.55% 0% 0%
P/E Ratio - 6.36x 15.9x 515x 153x 6.41x 5.16x 4.14x
PBR 1.5x - 1.04x 0.88x 0.71x 0.65x 0.6x 0.54x
PEG - - -0.3x -5.3x 1x 0x 0.2x 0.2x
Capitalization / Revenue 0.45x - 0.29x 0.24x 0.22x 0.19x 0.18x 0.17x
EV / Revenue 0x - 0x 0x 0x 0.19x 0.18x 0.17x
EV / EBITDA - - 0x 0x - 1.73x 1.58x 1.35x
EV / EBIT 0x - 0x 0x - 2.95x 2.52x 2x
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% 4.01% 5.51% 8.02%
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 2.270 2.270 2.270
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 Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
6.41x - - 4.01% 1.24B
26.93x4.16x13.42x2.09% 123B
64.39x1.42x8.8x5.65% 44.45B
11.84x1.17x6.57x2.58% 32.45B
13.21x3.27x19.21x3.81% 28.92B
10.25x2.97x7.36x4.36% 23.69B
35.33x2.76x15.69x0.36% 20.68B
21.32x3.29x12.57x0.56% 20.65B
6.24x0.84x5.2x4.42% 20.2B
11.02x0.94x8.26x3.59% 18.5B
Average 20.69x 2.31x 10.79x 3.14% 33.41B
Weighted average by Cap. 26.04x 2.82x 11.51x 2.95%

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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!