Company Valuation: Financial Street Property Co., Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,944 1,089 921.8 793.3 737.1 684.7
Change - -43.95% -15.38% -13.93% -7.09% -7.1%
Enterprise Value (EV) 1 576.6 -283.2 -492.1 -606.2 -791.1 -960.8
Change - -149.12% -73.75% -23.19% -30.49% -21.45%
P/E 15.9x 7.91x 7.61x 6.19x 6.35x 6.38x
PBR 1.83x 0.95x 0.78x 0.64x 0.57x 0.51x
PEG - 0.6x -0.6x 1.06x -0.68x -0.85x
Capitalization / Revenue 1.72x 0.82x 0.66x 0.52x 0.42x 0.34x
EV / Revenue 0.51x -0.21x -0.35x -0.4x -0.45x -0.48x
EV / EBITDA 2.79x -1.27x -3.85x -3.16x -4.74x -5.2x
EV / EBIT 2.92x -1.35x -4.39x -3.52x -5.13x -5.59x
EV / FCF 3.48x -4.2x -4.21x -7.22x -4.08x -5.22x
FCF Yield 28.7% -23.8% -23.7% -13.9% -24.5% -19.1%
Dividend per Share 2 0.154 0.222 0.163 0.173 0.157 0.145
Rate of return 2.96% 7.61% 6.6% 8.14% 7.96% 7.91%
EPS 2 0.3266 0.3687 0.3241 0.343 0.3108 0.2874
Distribution rate 47.2% 60.2% 50.3% 50.4% 50.5% 50.4%
Net sales 1 1,131 1,320 1,388 1,514 1,752 1,999
EBITDA 1 206.9 223.3 127.7 192 167.1 184.6
EBIT 1 197.8 209.7 112.1 172.5 154.2 171.8
Net income 1 104.4 137.7 121.1 128.1 116.1 107.4
Net Debt 1 -1,367 -1,373 -1,414 -1,400 -1,528 -1,646
Reference price 2 5.204 2.917 2.468 2.124 1.973 1.833
Nbr of stocks (in thousands) 373,500 373,500 373,500 373,500 373,500 373,500
Announcement Date 4/26/21 4/22/22 4/25/23 4/19/24 4/22/25 4/16/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 93.34M
19.79x0.75x4.99x0.59% 2.14B
5.63x - - 3.77% 276M
Average 12.71x 0.75x 4.99x 2.18% 835.96M
Weighted average by Cap. 18.17x 0.75x 4.99x 0.95%

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. 1502 Stock
  4. Valuation Financial Street Property Co., Limited