Valuation DPC Dash Ltd

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:15 2026-07-03 EDT			5-day change	1st Jan Change
32.26 ^HKD	+1.96%		+11.78%	-54.98%

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	3,673	-	-
Change	-	30.84%	-11.55%	-56.6%	-	-
Enterprise Value (EV) ¹	6,495	8,700	7,662	3,885	3,978	3,985
Change	-	33.96%	-11.93%	-49.3%	2.4%	0.17%
P/E	-256x	175x	61.3x	18x	12x	8.96x
PBR	3.48x	4.27x	3.46x	1.39x	1.24x	1.11x
PEG	2.8x	-1x	0x	0.4x	0.2x	0.3x
Capitalization / Revenue	2.4x	2.22x	1.57x	0.57x	0.47x	0.39x
EV / Revenue	2.13x	2.02x	1.42x	0.6x	0.5x	0.42x
EV / EBITDA	21.5x	17.6x	12.1x	4.98x	3.97x	3.18x
EV / EBIT	-152x	51.7x	27.2x	11.5x	8.46x	6.47x
EV / FCF	26.1x	-	-	7.93x	7.74x	4.73x
FCF Yield	3.83%	-	-	12.6%	12.9%	21.1%
Dividend per Share ²	-	-	-	-	0.5765	1.574
Rate of return	-	-	-	-	2.06%	5.64%
EPS ²	-0.22	0.42	1.05	1.554	2.334	3.116
Distribution rate	-	-	-	-	24.7%	50.5%
Net sales ¹	3,051	4,314	5,382	6,491	7,885	9,477
EBITDA ¹	301.7	495.2	634.6	779.9	1,002	1,252
EBIT ¹	-42.6	168.2	281.8	337.9	470.2	616.1
Net income ¹	-26.6	55.2	141.9	200.2	303.8	410.2
Net Debt ¹	-819.2	-869.3	-801.7	212	305.3	311.9
Reference price ²	56.23	73.30	64.39	27.92	27.92	27.92
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	17.96x	0.6x	4.98x	-.--%	541M
MCDONALD'S CORPORATION	21.75x	8.38x	15.18x	2.67%	199B
YUM! BRANDS, INC.	24.42x	6.16x	18.04x	1.84%	45.4B
CHIPOTLE MEXICAN GRILL, INC.	31.91x	3.47x	19.65x	-.--%	45.4B
RESTAURANT BRANDS INTERNATIONAL INC.	18.51x	3.87x	12.02x	3.45%	25.95B
YUM CHINA HOLDINGS, INC.	14.35x	1.05x	6.75x	2.83%	14.41B
DOMINO'S PIZZA INC.	16.26x	2.89x	13.55x	2.55%	10.37B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	27.4x	2.31x	-	0.86%	6.31B
WINGSTOP INC.	39.6x	7.65x	22.12x	0.72%	4.85B
AMERICANA RESTAURANTS INTERNATIONAL PLC	18.62x	1.82x	7.61x	4.48%	4.69B
Average	23.08x	3.82x	13.32x	1.94%	35.73B
Weighted average by Cap.	22.98x	6.48x	15.48x	2.25%