Valuation Do-Fluoride New Materials Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 2026-11-02			5-day change	1st Jan Change
22.12 ^CNY	+2.41%		-5.11%	-34.77%

10-21	Do-Fluoride New Materials Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
09-11	Do-Fluoride New Materials to Raise More Than 30 Million Yuan in Capital Through Share Issuance; Shares Fall 5%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	33,968	25,155	17,929	14,028	39,200	25,571	-	-
Change	-	-25.95%	-28.73%	-21.76%	179.44%	-34.77%	-	-
Enterprise Value (EV)	33,968	25,155	17,929	14,028	39,200	25,571	25,571	25,571
Change	-	-25.95%	-28.73%	-21.76%	179.44%	-34.77%	0%	0%
P/E	26x	13.1x	33.1x	-46.2x	188x	24x	22.9x	21.3x
PBR	6.79x	3.93x	1.95x	1.68x	-	-	-	-
PEG	-	0.3x	-0.4x	0x	-1x	0x	4.51x	2.96x
Capitalization / Revenue	4.35x	2.04x	1.5x	1.71x	4.16x	1.62x	1.3x	1.24x
EV / Revenue	0x	0x	0x	0x	0x	1.62x	1.3x	1.24x
EV / EBITDA	0x	0x	0x	0x	0x	11.4x	10.5x	9.64x
EV / EBIT	0x	0x	0x	-0x	0x	24.5x	23.6x	22.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.3571	0.4286	0.3	0.2	0.2	0.2762	0.2902	0.3111
Rate of return	1.11%	1.8%	1.97%	1.67%	0.59%	1.25%	1.31%	1.41%
EPS ²	1.236	1.814	0.46	-0.26	0.18	0.9205	0.9673	1.037
Distribution rate	28.9%	23.6%	65.2%	-76.9%	111%	30%	30%	30%
Net sales ¹	7,809	12,359	11,937	8,207	9,434	15,773	19,695	20,592
EBITDA ¹	1,847	2,941	1,550	670.3	1,234	2,252	2,425	2,653
EBIT ¹	1,409	2,259	632.3	-388.8	215.9	1,043	1,082	1,157
Net income ¹	1,260	1,945	509.8	-308.5	212.8	1,096	1,151	1,234
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	32.14	23.80	15.22	12.00	33.91	22.12	22.12	22.12
Nbr of stocks (in thousands)	1,057,011	1,056,921	1,177,977	1,169,008	1,155,993	1,155,993	-	-
Announcement Date	3/9/22	2/28/23	2/28/24	4/23/25	4/15/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DO-FLUORIDE NEW MATERIALS CO., LTD.	24.03x	-	-	1.25%	3.84B
SHIN-ETSU CHEMICAL CO., LTD.	19.34x	3.32x	9.34x	2.13%	68.12B
BASF SE	12.33x	0.95x	7.9x	4.22%	51.64B
PIDILITE INDUSTRIES LIMITED	53.87x	8.45x	36.99x	1.02%	16.01B
ASAHI KASEI CORPORATION	12.24x	0.85x	6x	2.9%	13.47B
SASOL LIMITED	5.16x	0.75x	3x	4.32%	10.43B
BRENNTAG SE	16.49x	0.75x	8.18x	2.96%	10.25B
MITSUBISHI CHEMICAL GROUP CORPORATION	10.99x	0.73x	4.83x	2.97%	9.95B
SYENSQO SA/NV	35.73x	1.65x	8.7x	2.13%	8.77B
SRF LIMITED	29.54x	3.94x	17.5x	0.39%	7.51B
Average	21.97x	2.37x	11.38x	2.43%	20B
Weighted average by Cap.	19.71x	2.49x	10.65x	2.75%