Valuation Fosun International Limited

Stocks

Market Closed - Hong Kong S.E. 03:08:05 2026-11-09 EST			5-day change	1st Jan Change
4.730 ^HKD	+1.39%		+7.13%	+7.99%

11-02	Fosun International Limited Announces Demise of Lam Wai Yee Sophie, Joint Company Secretary on 28 October 2026	CI
11-01	Portugal weighing bigger Galp stake after Moeve merger collapse, minister says	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	32,292	-	-
Change	-	-18.8%	-26.12%	2.18%	-7.92%	0.46%	-	-
Enterprise Value (EV) ¹	196,763	154,633	154,920	146,000	195,246	190,431	185,241	178,145
Change	-	-21.41%	0.19%	-5.76%	33.73%	-2.47%	-2.73%	-3.83%
P/E	5.66x	93.8x	24.5x	-8.05x	-1.37x	12x	8.74x	6.72x
PBR	0.44x	0.38x	0.27x	0.3x	0.34x	0.34x	0.33x	0.32x
PEG	-	-1x	0x	0x	-0x	-0x	0.2x	0.2x
Capitalization / Revenue	0.35x	0.26x	0.17x	0.18x	0.19x	0.17x	0.17x	0.16x
EV / Revenue	1.22x	0.88x	0.78x	0.76x	1.13x	1.03x	0.95x	0.87x
EV / EBITDA	5.86x	6.06x	2.78x	7.21x	13x	7.9x	7.36x	6.51x
EV / EBIT	7.67x	9.35x	3.43x	15.3x	56x	13.5x	12.7x	10.9x
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%	-	4.59%	4.84%	5.47%
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	3.974	3.974	3.974
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	11.97x	1.03x	7.9x	4.59%	4.84B
BERKSHIRE HATHAWAY INC.	26.87x	-	-	-.--%	1,222B
HITACHI, LTD.	20.79x	1.63x	9.8x	1.32%	129B
3M COMPANY	24.07x	4.11x	13.94x	1.74%	95.67B
ILLINOIS TOOL WORKS INC.	24.46x	5.23x	17.84x	2.29%	79.85B
HONEYWELL INTERNATIONAL INC.	9.92x	4x	18.22x	2.34%	69.83B
MITSUBISHI HEAVY INDUSTRIES, LTD.	20.39x	1.59x	12.16x	1.03%	61.83B
MITSUBISHI ELECTRIC CORPORATION	16.92x	1.35x	9.4x	1.44%	58.13B
DSM-FIRMENICH	55.53x	3.28x	16.86x	2.28%	30.24B
Average	23.43x	2.78x	13.27x	1.89%	194.59B
Weighted average by Cap.	25.38x	2.99x	13.49x	0.53%