Valuation Fsilon Furnishing and Construction Materials Corporation

Stocks

End-of-day quote Shanghai S.E. 2026-10-08			5-day change	1st Jan Change
71.91 ^CNY	+2.30%		+2.30%	+10.34%

09-28	Global markets live: Nvidia, Apple, Merck, Nike, Akamai…
09-20	Fsilon Furnishing and Construction Materials Corporation(XSSC:605318) added to S&P Global BMI Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,896	1,969	1,719	2,009	2,657	8,194
Change	-	3.81%	-12.7%	16.87%	32.29%	208.37%
Enterprise Value (EV) ¹	1,181	1,301	1,051	1,531	2,297	7,863
Change	-	10.21%	-19.24%	45.64%	50.04%	242.4%
P/E	24.5x	33.1x	153x	161x	-89.6x	-1,303x
PBR	2.23x	2.35x	2.19x	2.64x	3.51x	12.8x
PEG	-	-1.4x	-1.9x	14.5x	0x	16.6x
Capitalization / Revenue	4.23x	2.97x	2.52x	2.71x	4.36x	15.6x
EV / Revenue	2.63x	1.96x	1.54x	2.07x	3.77x	15x
EV / EBITDA	17.7x	19.8x	122x	29x	-112x	598x
EV / EBIT	20.2x	25.1x	-158x	40.9x	-61.1x	-1,076x
EV / FCF	67.7x	109x	59.4x	-9.38x	-51.5x	402x
FCF Yield	1.48%	0.92%	1.68%	-10.7%	-1.94%	0.25%
Dividend per Share ²	0.3	0.3	0.3	0.3	0.3	-
Rate of return	2.04%	1.97%	2.18%	1.87%	1.46%	-
EPS ²	0.6	0.46	0.09	0.1	-0.23	-0.05
Distribution rate	50%	65.2%	333%	300%	-130%	-
Net sales ¹	448.1	663.1	682.7	740	609.6	523.8
EBITDA ¹	66.9	65.64	8.581	52.71	-20.52	13.16
EBIT ¹	58.54	51.8	-6.648	37.45	-37.61	-7.308
Net income ¹	64.19	58.77	11.28	12.84	-28.99	-6.668
Net Debt ¹	-715.4	-667.2	-667.7	-478	-360.6	-330.5
Reference price ²	14.68	15.24	13.75	16.07	20.60	65.17
Nbr of stocks (in thousands)	129,171	129,171	124,990	124,990	128,985	125,729
Announcement Date	4/28/21	4/28/22	4/26/23	4/29/24	4/27/25	4/27/26

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.($)
FSILON FURNISHING AND CONSTRUCTION MATERIALS CORPORATION	-	-	-	-	1.32B
FERGUSON ENTERPRISES INC.	19.5x	1.41x	13.48x	1.69%	41.6B
ASSA ABLOY AB	21.68x	2.74x	13.44x	2.02%	37.7B
SAINT-GOBAIN	11x	0.88x	5.7x	3.62%	35.46B
GEBERIT AG	27.19x	5.46x	18.5x	2.54%	20.49B
KINGSPAN GROUP PLC	23.08x	1.96x	14.21x	0.64%	20.02B
MASCO CORPORATION	15.34x	2.11x	10.52x	1.86%	13.53B
CARLISLE COMPANIES INCORPORATED	17.1x	2.85x	11.75x	1.45%	12.61B
QXO, INC.	-19.12x	1.39x	15.72x	3.23%	11.73B
ADVANCED DRAINAGE SYSTEMS, INC.	20.3x	3.2x	10.58x	0.63%	9.51B
Average	15.12x	2.45x	12.65x	1.96%	20.4B
Weighted average by Cap.	16.92x	2.25x	12.38x	2.11%