|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.270 CNY | +2.54% |
|
+5.82% | -30.41% |
| 06-26 | Explosive Co., Ltd. Approves Cash Dividend for 2025 | CI |
| 06-25 | Declaration of Voting Results by Explosive Co. | CI |
Company Valuation: Explosive Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,849 | 12,851 | 14,736 | 16,523 | 11,499 | - | - |
| Change | - | 165.02% | 14.67% | 12.12% | -30.41% | - | - |
| Enterprise Value (EV) | 4,849 | 12,851 | 14,736 | 16,523 | 11,499 | 11,499 | 11,499 |
| Change | - | 165.02% | 14.67% | 12.12% | -30.41% | 0% | 0% |
| P/E | 100x | 18.5x | 20.8x | 20.8x | 12.9x | 11.3x | 9.76x |
| PBR | - | 1.84x | 1.98x | 2.07x | 1.33x | 1.22x | 1.11x |
| PEG | - | 0x | 11.65x | 1.7x | 1x | 0.8x | 0.6x |
| Capitalization / Revenue | - | 1.52x | 1.72x | 1.68x | 1.02x | 0.9x | 0.8x |
| EV / Revenue | - | 0x | 0x | 0x | 1.02x | 0.9x | 0.8x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / EBIT | - | 0x | 0x | 0x | 9.9x | 8.79x | 7.55x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.23 | 0.256 | - | - | - |
| Rate of return | - | - | 1.94% | 1.92% | - | - | - |
| EPS 2 | 0.13 | 0.56 | 0.57 | 0.64 | 0.72 | 0.82 | 0.95 |
| Distribution rate | - | - | 40.4% | 40% | - | - | - |
| Net sales 1 | - | 8,428 | 8,546 | 9,832 | 11,299 | 12,787 | 14,339 |
| EBITDA | - | 1,078 | 1,137 | - | - | - | - |
| EBIT 1 | - | 833.4 | 891 | 1,004 | 1,162 | 1,308 | 1,524 |
| Net income 1 | 47.7 | 633.9 | 713 | 792.6 | 894 | 1,011 | 1,178 |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 13.060 | 10.360 | 11.880 | 13.320 | 9.270 | 9.270 | 9.270 |
| Nbr of stocks (in thousands) | 371,287 | 1,240,441 | 1,240,441 | 1,240,441 | 1,240,441 | - | - |
| Announcement Date | 4/27/23 | 3/28/24 | 3/28/25 | 3/27/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.88x | - | - | - | 1.7B | |
| 14.29x | - | - | - | 2.83B | |
| 20.39x | 2.3x | 11.34x | - | 2.31B | |
| 18.1x | 0.76x | 5.05x | 2.21% | 1.35B | |
| 374.74x | 7.3x | 23.52x | - | 435M | |
| 9.74x | 0.95x | 3.87x | 2.2% | 318M | |
| 9.29x | 0.72x | 4.05x | - | 167M | |
| Average | 65.63x | 2.41x | 9.56x | 2.21% | 1.3B | |
| Weighted average by Cap. | 33.11x | 2.17x | 9.86x | 2.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 002096 Stock
- Valuation Explosive Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
