Valuation DPC Dash Ltd

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:11 2026-07-17 EDT			5-day change	1st Jan Change
39.86 ^HKD	+1.74%		+15.07%	-44.37%

07-06	DPC Dash Ltd Broadens Its Menu with New Global Flavors	CI
07-06	DPC Dash Announces Appointment of Joanne Xie as Chief Marketing Officer ,Effective May 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,314	9,569	8,464	4,534	-	-
Change	-	30.84%	-11.55%	-46.43%	-	-
Enterprise Value (EV) ¹	6,495	8,700	7,662	4,826	4,912	4,922
Change	-	33.96%	-11.93%	-37.02%	1.79%	0.21%
P/E	-256x	175x	61.3x	22.6x	15.3x	11.5x
PBR	3.48x	4.27x	3.46x	1.72x	1.55x	1.39x
PEG	2.8x	-1x	0x	0.5x	0.3x	0.4x
Capitalization / Revenue	2.4x	2.22x	1.57x	0.7x	0.58x	0.48x
EV / Revenue	2.13x	2.02x	1.42x	0.74x	0.63x	0.53x
EV / EBITDA	21.5x	17.6x	12.1x	6.19x	4.9x	3.93x
EV / EBIT	-152x	51.7x	27.2x	14.5x	10.8x	8.31x
EV / FCF	26.1x	-	-	9.85x	9.56x	5.84x
FCF Yield	3.83%	-	-	10.2%	10.5%	17.1%
Dividend per Share ²	-	-	-	-	0.5765	0.787
Rate of return	-	-	-	-	1.67%	2.28%
EPS ²	-0.22	0.42	1.05	1.525	2.258	2.995
Distribution rate	-	-	-	-	25.5%	26.3%
Net sales ¹	3,051	4,314	5,382	6,487	7,823	9,363
EBITDA ¹	301.7	495.2	634.6	779.9	1,002	1,252
EBIT ¹	-42.6	168.2	281.8	331.8	453.2	592.2
Net income ¹	-26.6	55.2	141.9	196.3	293.6	393.9
Net Debt ¹	-819.2	-869.3	-801.7	291.7	378.2	388.5
Reference price ²	56.23	73.30	64.39	34.46	34.46	34.46
Nbr of stocks (in thousands)	130,068	130,559	131,459	131,564	-	-
Announcement Date	3/27/24	3/27/25	3/25/26	-	-	-

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.($)
DPC DASH LTD	22.6x	0.74x	6.19x	-.--%	669M
MCDONALD'S CORPORATION	20.76x	8.08x	14.65x	2.8%	190B
CHIPOTLE MEXICAN GRILL, INC.	30.93x	3.38x	19.14x	-.--%	44.18B
YUM! BRANDS, INC.	21.84x	5.65x	16.44x	2.05%	40.77B
RESTAURANT BRANDS INTERNATIONAL INC.	18.39x	3.88x	12.06x	3.44%	26.03B
YUM CHINA HOLDINGS, INC.	15.1x	1.1x	7.13x	2.69%	15.16B
DOMINO'S PIZZA INC.	16.87x	2.96x	13.9x	2.47%	10.72B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	27.33x	2.3x	-	0.86%	6.25B
AMERICANA RESTAURANTS INTERNATIONAL PLC	18.62x	1.82x	7.61x	4.48%	4.69B
WINGSTOP INC.	31.7x	6.38x	18.42x	0.89%	3.88B
Average	22.41x	3.63x	12.84x	1.97%	34.25B
Weighted average by Cap.	21.87x	6.17x	14.82x	2.34%