Valuation DPC Dash Ltd

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:40 2026-07-07 EDT			5-day change	1st Jan Change
33.54 ^HKD	-2.04%		+11.80%	-53.19%

06-01	CLSA Starts DPC Dash at Accumulate with HK$49 Price Target	MT
04-27	Domino's Pizza sees weak annual global sales as diners curb spending, shares slump	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,314	9,569	8,464	3,823	-	-
Change	-	30.84%	-11.55%	-54.83%	-	-
Enterprise Value (EV) ¹	6,495	8,700	7,662	4,115	4,201	4,212
Change	-	33.96%	-11.93%	-46.3%	2.1%	0.25%
P/E	-256x	175x	61.3x	19.1x	12.9x	9.7x
PBR	3.48x	4.27x	3.46x	1.45x	1.31x	1.18x
PEG	2.8x	-1x	0x	0.4x	0.3x	0.3x
Capitalization / Revenue	2.4x	2.22x	1.57x	0.59x	0.49x	0.41x
EV / Revenue	2.13x	2.02x	1.42x	0.63x	0.54x	0.45x
EV / EBITDA	21.5x	17.6x	12.1x	5.28x	4.19x	3.36x
EV / EBIT	-152x	51.7x	27.2x	12.4x	9.27x	7.11x
EV / FCF	26.1x	-	-	8.4x	8.18x	5x
FCF Yield	3.83%	-	-	11.9%	12.2%	20%
Dividend per Share ²	-	-	-	-	0.5765	0.787
Rate of return	-	-	-	-	1.98%	2.71%
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	29.06	29.06	29.06
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DPC DASH LTD	19.08x	0.63x	5.28x	-.--%	574M
MCDONALD'S CORPORATION	21.66x	8.35x	15.13x	2.68%	199B
YUM! BRANDS, INC.	24.58x	6.19x	18.15x	1.82%	45.75B
CHIPOTLE MEXICAN GRILL, INC.	30.63x	3.34x	18.87x	-.--%	43.59B
RESTAURANT BRANDS INTERNATIONAL INC.	18.13x	3.81x	11.85x	3.52%	25.42B
YUM CHINA HOLDINGS, INC.	14.62x	1.07x	6.88x	2.77%	14.68B
DOMINO'S PIZZA INC.	15.96x	2.86x	13.39x	2.6%	10.18B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	27.37x	2.31x	-	0.86%	6.26B
WINGSTOP INC.	37.95x	7.4x	21.37x	0.75%	4.65B
AMERICANA RESTAURANTS INTERNATIONAL PLC	18.8x	1.84x	7.68x	4.44%	4.73B
Average	22.88x	3.78x	13.18x	1.94%	35.44B
Weighted average by Cap.	22.71x	6.45x	15.32x	2.26%