Company Valuation: Duiba Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,268 1,158 685.8 273.7 244.9 212.9
Change - -48.94% -40.78% -60.09% -10.53% -13.06%
Enterprise Value (EV) 1 973.2 -62.66 -241.2 -66.49 457.6 597.2
Change - -106.44% -284.99% 72.44% 788.16% 30.52%
P/E -34.7x -94.3x -14.5x 8.83x -6.13x -1.93x
PBR 1.76x 0.9x 0.52x 0.2x 0.18x 0.18x
PEG - 1.2x -0x -0x 0x -0x
Capitalization / Revenue 2.12x 0.88x 0.42x 0.25x 0.27x 0.35x
EV / Revenue 0.91x -0.05x -0.15x -0.06x 0.5x 0.98x
EV / EBITDA -8.86x 1x 5.76x -4.3x -6.92x -6.04x
EV / EBIT -8.61x 0.94x 5.04x -6.07x -6.75x -5.98x
EV / FCF 12.6x -4.55x 0.91x 0.14x -0.83x -2.3x
FCF Yield 7.92% -22% 109% 702% -121% -43.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0606 -0.0114 -0.0438 0.0288 -0.0371 -0.1022
Distribution rate - - - - - -
Net sales 1 1,071 1,312 1,617 1,096 906.5 610
EBITDA 1 -109.8 -62.52 -41.9 15.46 -66.14 -98.96
EBIT 1 -113.1 -66.85 -47.88 10.95 -67.77 -99.87
Net income 1 -63.57 -11.77 -45.9 30.45 -39.46 -108.9
Net Debt 1 -1,295 -1,221 -927 -340.2 212.7 384.3
Reference price 2 2.1051 1.0754 0.6369 0.2542 0.2274 0.1977
Nbr of stocks (in thousands) 1,077,323 1,076,823 1,076,823 1,076,823 1,076,823 1,076,823
Announcement Date 4/26/21 4/25/22 4/26/23 4/29/24 4/28/25 4/29/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 126M
26.23x9.77x15.83x0.75% 3,876B
118.48x52.39x85.4x-.--% 442B
19.59x5.66x9.85x1.53% 396B
232.13x20.7x60.61x-.--% 300B
29.22x5.98x18.57x1.27% 272B
2504.3x41.91x137.1x-.--% 257B
73.17x6.72x17.61x-.--% 109B
42.17x11.66x29.9x-.--% 99.98B
13.72x3.65x7.63x-.--% 97.39B
Average 339.89x 17.60x 42.50x 0.39% 584.97B
Weighted average by Cap. 153.24x 14.39x 28.57x 0.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Duiba Group Limited

Historical PBR trend

Valuation ratios - PBR - Duiba Group Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Duiba Group Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Duiba Group Limited

  1. Stock Market
  2. Stocks
  3. 1753 Stock
  4. Valuation Duiba Group Limited