|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.480 HKD | +0.68% |
|
+4.96% | -32.42% |
| 05-18 | China Ruyi Repurchases Shares, Debt | MT |
| 05-18 | China Ruyi Holdings repurchases 6.4 million shares | RE |
Company Valuation: China Ruyi Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 27,242 | 19,509 | 20,044 | 35,130 | 36,793 | 24,534 | - | - |
| Change | - | -28.39% | 2.74% | 75.27% | 4.73% | -33.32% | - | - |
| Enterprise Value (EV) 1 | 27,242 | 19,509 | 20,044 | 33,208 | 31,578 | 16,381 | 14,864 | 13,030 |
| Change | - | -28.39% | 2.74% | 65.68% | -4.91% | -48.13% | -9.26% | -12.34% |
| P/E | 21.6x | 22.4x | 26.8x | -146x | 16.9x | 14.4x | 13.2x | 11.3x |
| PBR | - | - | 1.82x | 1.7x | 1.27x | 0.83x | 0.78x | 0.73x |
| PEG | - | -0.6x | -1x | 1x | -0x | -0.7x | 1.51x | 0.7x |
| Capitalization / Revenue | - | - | 5.1x | 8.93x | 9.68x | 5.66x | 5x | 4.42x |
| EV / Revenue | - | - | 5.1x | 8.44x | 8.31x | 3.78x | 3.03x | 2.35x |
| EV / EBITDA | - | - | 9.18x | 31.5x | 9.03x | 5.49x | 4.44x | 3.29x |
| EV / EBIT | - | - | 18.8x | 475x | 16.8x | 11.9x | 8.71x | 6.38x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.1366 | 0.0872 | 0.0646 | -0.0168 | 0.1298 | 0.103 | 0.112 | 0.131 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | 3,928 | 3,936 | 3,800 | 4,336 | 4,906 | 5,555 |
| EBITDA 1 | - | - | 2,183 | 1,056 | 3,495 | 2,986 | 3,348 | 3,963 |
| EBIT 1 | - | - | 1,063 | 69.9 | 1,885 | 1,378 | 1,706 | 2,043 |
| Net income 1 | 1,450 | 902.3 | 739.1 | -204.3 | 2,042 | 1,643 | 1,792 | 2,086 |
| Net Debt 1 | - | - | - | -1,922 | -5,215 | -8,153 | -9,669 | -11,503 |
| Reference price 2 | 2.950 | 1.950 | 1.730 | 2.450 | 2.190 | 1.480 | 1.480 | 1.480 |
| Nbr of stocks (in thousands) | 9,234,648 | 10,004,648 | 11,585,898 | 14,338,927 | 16,800,615 | 16,576,871 | - | - |
| Announcement Date | 3/31/22 | 3/31/23 | 3/28/24 | 3/31/25 | 3/31/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.37x | 3.78x | 5.49x | -.--% | 3.13B | |
| 24.05x | 0.86x | 6.83x | 2.01% | 11.12B | |
| -813.37x | 8.31x | 438.18x | -.--% | 8.91B | |
| 21.42x | 2.47x | 10.39x | 1.76% | 6.4B | |
| 43.61x | 14.45x | 29.75x | 1.16% | 4.91B | |
| -301.19x | 1.85x | 17.02x | -.--% | 4.5B | |
| 22.28x | 1.86x | 3.71x | 1.83% | 4.29B | |
| 12.16x | 1.17x | 6.53x | 4.33% | 4.25B | |
| 48.15x | 3.5x | 18.22x | 1.16% | 3.83B | |
| 34.13x | - | - | - | 2.14B | |
| Average | -89.44x | 4.25x | 59.57x | 1.36% | 5.35B | |
| Weighted average by Cap. | -140.85x | 4.22x | 85.68x | 1.36% |
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
- Stock Market
- Stocks
- 136 Stock
- Valuation China Ruyi Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
