Company Valuation: Dalipal Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027 2028
Market Cap 1 3,865 6,070 12,727 9,842 4,562 - -
Change - - 109.68% -22.67% -53.65% - -
Enterprise Value (EV) 3,865 6,070 12,727 9,842 4,562 4,562 4,562
Change - - 109.68% -22.67% -53.65% 0% 0%
P/E 42.9x 44.9x -169x 653x 18.7x 9.86x 8.18x
PBR - - 9.68x 7.3x 2.8x 2.24x 1.87x
PEG - - 1x -5x 0x 0.1x 0.4x
Capitalization / Revenue - - 3.87x 2.84x 0.9x 0.74x 0.72x
EV / Revenue - - 0x 0x 0.9x 0.74x 0.72x
EV / EBITDA - - 0x 0x 8.59x 4.59x 3.58x
EV / EBIT - - - 0x 12.7x 6.84x 5.67x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - 0.087 0.105
Rate of return - - - - - 2.97% 3.58%
EPS 2 0.06 0.09 -0.05 0.01 0.157 0.297 0.358
Distribution rate - - - - - 29.3% 29.3%
Net sales 1 - - 3,292 3,462 5,071 6,146 6,355
EBITDA 1 - - 139.5 215.2 531 993 1,275
EBIT 1 - - - 84.92 358.4 666.6 805.1
Net income 1 82.94 134.5 -77.07 13.72 236.7 447.2 538.5
Net Debt - - - - - - -
Reference price 2 2.574 4.039 8.467 6.533 2.930 2.930 2.930
Nbr of stocks (in thousands) 1,501,200 1,502,668 1,503,168 1,506,468 1,557,178 - -
Announcement Date 4/26/22 3/22/24 3/31/25 3/30/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.7x - - -.--% 681M
13.72x1.53x7.96x0.88% 57.96B
17.02x0.96x7.77x0.83% 56.71B
13.83x1.53x8.95x0.89% 33.98B
13.31x1.18x7.13x2.26% 24.28B
12.24x0.78x6.95x3.49% 23.43B
33.43x6.4x21.77x0.18% 22.21B
12.27x0.56x5.42x2.93% 19.05B
-20.69x0.15x3.32x1.01% 10.79B
13.72x0.91x6.87x2.79% 10.52B
Average 12.75x 1.56x 8.46x 1.53% 25.96B
Weighted average by Cap. 14.45x 1.57x 8.64x 1.41%

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. 1921 Stock
  4. Valuation Dalipal Holdings Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!