Company Valuation: Essence Fastening Systems (Shanghai) Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 2,817 2,634 3,253 3,903 20,628
Change - -6.5% 23.49% 19.99% 428.47%
Enterprise Value (EV) 1 2,437 2,455 3,138 3,907 20,662
Change - 0.76% 27.8% 24.53% 428.8%
P/E 32.4x 42.1x 135x 366x 1,294x
PBR 3.64x 3.25x 4.09x 5.22x 26.9x
PEG -1.6x -1.5x -2.2x -6.7x 25.8x
Capitalization / Revenue 7.15x 5.61x 6.6x 6.19x 23.5x
EV / Revenue 6.18x 5.23x 6.36x 6.2x 23.5x
EV / EBITDA 27.5x 33.6x 94.4x 73.4x 305x
EV / EBIT 31.4x 44.3x -2,428x 334x 980x
EV / FCF -26.3x -17.2x -61.5x -1,651x -1,285x
FCF Yield -3.81% -5.8% -1.63% -0.06% -0.08%
Dividend per Share 2 0.29 0.1374 0.0549 0.0357 0.0357
Rate of return 1.93% 0.99% 0.32% 0.17% 0.03%
EPS 2 0.464 0.3297 0.1264 0.0571 0.0857
Distribution rate 62.5% 41.7% 43.4% 62.5% 41.7%
Net sales 1 394 469.7 493 630.2 879.2
EBITDA 1 88.68 73.16 33.23 53.25 67.83
EBIT 1 77.58 55.4 -1.292 11.69 21.09
Net income 1 75.86 62.09 23.58 10.62 16.27
Net Debt 1 -380.9 -179.1 -115.4 4.008 33.9
Reference price 2 15.05 13.90 17.10 20.89 110.91
Nbr of stocks (in thousands) 187,148 189,577 190,185 186,824 185,992
Announcement Date 4/6/22 4/19/23 4/23/24 4/21/25 4/20/26
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.97B
15.36x - - - 14.03B
23.29x2.89x12.6x1.96% 10.26B
283.25x60.08x199.82x0.13% 8.05B
18.24x2.14x9.45x-.--% 6.59B
96.17x31.35x79.2x0.23% 6.67B
18.54x1.71x10.08x2.14% 6.33B
35.49x4.13x18.49x0.96% 3.82B
81.98x7.1x30.91x0.42% 3.38B
26.55x - - - 2.77B
Average 66.54x 15.63x 51.51x 0.84% 6.39B
Weighted average by Cap. 66.23x 17.45x 56.92x 0.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 301005 Stock
  4. Valuation Essence Fastening Systems (Shanghai) Co., Ltd.