Valuation Der Future Science and Technology Holding Group Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 2026-07-31			5-day change	1st Jan Change
6.350 ^CNY	+3.08%		+5.13%	+6.19%

05-13	Der Future Science and Technology Holding Group Co., Ltd Approves Election of Pan Yueqiang as Non-Independent Director	CI
04-29	Der Future Science and Technology Holding Group Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,965	4,841	3,688	4,024	3,381	4,768
Change	-	-2.5%	-23.81%	9.11%	-15.99%	41.01%
Enterprise Value (EV) ¹	4,131	4,294	2,995	3,035	1,893	3,144
Change	-	3.95%	-30.24%	1.31%	-37.63%	66.12%
P/E	-187x	63.6x	-192x	127x	-33.2x	-21.6x
PBR	2.79x	2.64x	2.05x	2.22x	1.56x	2.34x
PEG	-	-0x	2x	-0x	0x	-0x
Capitalization / Revenue	3.17x	2.38x	1.87x	2.08x	2.22x	4.09x
EV / Revenue	2.63x	2.11x	1.52x	1.57x	1.24x	2.7x
EV / EBITDA	38.4x	26.5x	61.6x	29.7x	587x	-17.6x
EV / EBIT	94.5x	42.6x	-192x	75x	-34.3x	-14.2x
EV / FCF	-35x	103x	19.5x	14.8x	27.1x	-49.9x
FCF Yield	-2.86%	0.97%	5.14%	6.76%	3.69%	-2.01%
Dividend per Share ²	0.03	0.03	0.03	0.03	-	-
Rate of return	0.4%	0.41%	0.54%	0.49%	-	-
EPS ²	-0.04	0.1156	-0.0292	0.0482	-0.1333	-0.2771
Distribution rate	-75%	26%	-103%	62.2%	-	-
Net sales ¹	1,568	2,034	1,973	1,933	1,525	1,166
EBITDA ¹	107.7	161.8	48.6	102.2	3.223	-178.5
EBIT ¹	43.69	100.7	-15.61	40.45	-55.19	-222.2
Net income ¹	-26.98	76.14	-19.21	31.76	-89.52	-220.9
Net Debt ¹	-834.4	-546.9	-693.1	-989.8	-1,488	-1,624
Reference price ²	7.460	7.350	5.600	6.110	4.430	5.980
Nbr of stocks (in thousands)	665,579	658,630	658,643	658,655	763,216	797,283
Announcement Date	4/15/21	4/19/22	4/17/23	4/19/24	4/18/25	4/21/26

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DER FUTURE SCIENCE AND TECHNOLOGY HOLDING GROUP CO., LTD.	-	-	-	-	750M
MAN WAH HOLDINGS LIMITED	6.88x	0.62x	3.5x	7.42%	1.54B
LUOLAI LIFESTYLE TECHNOLOGY CO., LTD.	15.47x	1.67x	10.69x	5.03%	1.38B
LEGGETT & PLATT, INCORPORATED	10.77x	0.55x	6.31x	2.04%	1.34B
SHANGHAI SHUIXING HOME TEXTILE CO., LTD.	10.57x	-	-	-	708M
ZHEJIANG ZHENGTE CO., LTD.	27.56x	-	-	-	561M
LOCTEK ERGONOMIC TECHNOLOGY CORP.	8.13x	-	-	3.71%	518M
WAKEFIT INNOVATIONS LIMITED	43.15x	2.86x	22.89x	-	434M
VICTORIAN PLUMBING GROUP PLC	17.36x	0.84x	8.36x	2.91%	339M
Average	17.49x	1.31x	10.35x	4.22%	840.84M
Weighted average by Cap.	14.39x	1.10x	8.21x	4.69%