Company Valuation: FinVolution Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,875 9,757 9,733 12,878 9,254 7,842 - -
Change - 9.94% -0.25% 32.32% -28.14% -15.26% - -
Enterprise Value (EV) 8,875 9,757 9,733 12,878 9,254 7,842 7,842 7,842
Change - 9.94% -0.25% 32.32% -28.14% -15.26% 0% 0%
P/E 3.7x 4.39x 4.17x 5.49x 3.81x 3.94x 3.32x 2.84x
PBR 0.83x - 0.7x 0.84x 0.58x 0.43x 0.39x 0.35x
PEG - -0.55x 0.59x 0.66x 0.61x -0.3x 0.2x 0.2x
Capitalization / Revenue 0.94x 0.88x 0.78x 0.99x 0.68x 0.62x 0.58x 0.53x
EV / Revenue 0x 0x 0x 0x 0x 0.62x 0.58x 0.53x
EV / EBITDA 0x - 0x 0x 0x 3.35x 3.19x -
EV / EBIT 0x 0x 0x 0x 0x 3.47x 3.04x 2.62x
EV / FCF 0x - 0x 0x 0x 14.7x 4.28x 3.31x
FCF Yield 6.48% - 8.99% 22.3% 19.3% 6.8% 23.4% 30.2%
Dividend per Share 2 - - - 2.02 2.092 2.082 2.434 2.656
Rate of return - - - 4.08% 5.72% 6.47% 7.57% 8.25%
EPS 2 8.46 7.79 8.34 9.03 9.59 8.176 9.694 11.33
Distribution rate - - - 22.4% 21.8% 25.5% 25.1% 23.4%
Net sales 1 9,470 11,134 12,547 13,066 13,569 12,686 13,555 14,779
EBITDA 1 2,651 - 2,779 2,845 3,101 2,339 2,461 -
EBIT 1 2,614 2,515 2,384 2,535 2,913 2,261 2,576 2,990
Net income 1 2,509 2,266 2,341 2,383 2,542 1,967 2,309 2,654
Net Debt - - - - - - - -
Reference price 2 31.32 34.21 34.75 49.56 36.58 32.18 32.18 32.18
Nbr of stocks (in thousands) 283,376 285,204 280,119 259,845 252,973 245,797 - -
Announcement Date 3/14/22 3/14/23 3/18/24 3/17/25 3/16/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.9x - - 6.53% 1.16B
60.2x19.14x37.05x-.--% 104B
17.59x3.53x8.34x1.71% 76.51B
22.77x6.43x12.32x-.--% 31.48B
65.93x6.04x21.05x-.--% 27.36B
40.5x21.42x34.61x2.06% 24.93B
6.15x2.86x6.64x4.43% 21.24B
7.5x - - 8.09% 16.99B
78.93x4.55x21.84x-.--% 16.33B
64.24x29.29x49.1x - 14.1B
Average 36.77x 11.66x 23.87x 2.54% 33.42B
Weighted average by Cap. 40.69x 11.75x 23.77x 1.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FINV Stock
  4. Valuation FinVolution Group