Valuation Fosun International Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:08 2026-10-30 EDT			5-day change	1st Jan Change
4.460 ^HKD	+1.71%		-3.46%	+1.83%

10-28	Millennium bcp unconcerned by potential Fosun stake cut as profitability draws investors	RE
10-10	Portugal state buys 5.3% REN stake, lifting holding to 19%	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	56,951	46,245	34,164	34,908	32,144	30,786	-	-
Change	-	-18.8%	-26.12%	2.18%	-7.92%	-4.22%	-	-
Enterprise Value (EV) ¹	196,763	154,633	154,920	146,000	195,246	188,924	183,734	176,638
Change	-	-21.41%	0.19%	-5.76%	33.73%	-3.24%	-2.75%	-3.86%
P/E	5.66x	93.8x	24.5x	-8.05x	-1.37x	11.2x	8.19x	6.3x
PBR	0.44x	0.38x	0.27x	0.3x	0.34x	0.32x	0.31x	0.3x
PEG	-	-1x	0x	0x	-0x	-0x	0.2x	0.2x
Capitalization / Revenue	0.35x	0.26x	0.17x	0.18x	0.19x	0.17x	0.16x	0.15x
EV / Revenue	1.22x	0.88x	0.78x	0.76x	1.13x	1.02x	0.95x	0.86x
EV / EBITDA	5.86x	6.06x	2.78x	7.21x	13x	7.84x	7.3x	6.45x
EV / EBIT	7.67x	9.35x	3.43x	15.3x	56x	13.4x	12.6x	10.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2443	0.0123	0.0351	0.0187	-	0.1825	0.1925	0.2175
Rate of return	3.57%	0.22%	0.84%	0.44%	-	4.9%	5.17%	5.84%
EPS ²	1.21	0.06	0.17	-0.53	-2.88	0.332	0.4546	0.5913
Distribution rate	20.2%	20.6%	20.6%	-3.52%	-	55%	42.3%	36.8%
Net sales ¹	161,291	175,393	198,200	192,142	173,425	185,427	194,303	204,821
EBITDA ¹	33,577	25,538	55,731	20,240	15,028	24,110	25,157	27,378
EBIT ¹	25,661	16,531	45,174	9,530	3,488	14,088	14,595	16,395
Net income ¹	10,090	538.7	1,379	-4,349	-23,396	2,697	3,700	4,794
Net Debt ¹	139,813	108,388	120,756	111,092	163,102	158,138	152,948	145,852
Reference price ²	6.851	5.626	4.166	4.266	3.936	3.724	3.724	3.724
Nbr of stocks (in thousands)	8,312,259	8,220,210	8,199,993	8,182,303	8,166,663	8,126,822	-	-
Announcement Date	3/23/22	3/29/23	3/27/24	3/30/25	3/30/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FOSUN INTERNATIONAL LIMITED	11.22x	1.02x	7.81x	4.9%	4.54B
BERKSHIRE HATHAWAY INC.	25.65x	-	-	-.--%	1,162B
HITACHI, LTD.	22.96x	1.84x	11.13x	1.18%	144B
3M COMPANY	23.06x	3.95x	13.35x	1.8%	91.65B
ILLINOIS TOOL WORKS INC.	24.52x	5.24x	17.87x	2.28%	79.97B
MITSUBISHI HEAVY INDUSTRIES, LTD.	25.98x	1.96x	14.82x	0.86%	74.5B
HONEYWELL INTERNATIONAL INC.	10.01x	4.04x	18.37x	2.32%	70.5B
MITSUBISHI ELECTRIC CORPORATION	18.71x	1.47x	10.5x	1.33%	62.78B
DSM-FIRMENICH	52.5x	3.2x	16.42x	2.37%	29.34B
Average	23.84x	2.84x	13.78x	1.89%	191.08B
Weighted average by Cap.	24.77x	2.99x	14.05x	0.54%