|
End-of-day quote
Shanghai S.E.
2026-08-25
|
5-day change | 1st Jan Change | ||
| 2.230 CNY | +2.29% |
|
+1.36% | -27.12% |
| 07-07 | Gemdale's Contracted Sales Slide 45% in June | MT |
| 06-08 | Gemdale's Contracted Sales Drop 36% in May | MT |
Company Valuation: Gemdale Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 58,554 | 46,184 | 19,684 | 19,774 | 13,815 | 10,248 | - | - |
| Change | - | -21.13% | -57.38% | 0.46% | -30.14% | -25.82% | - | - |
| Enterprise Value (EV) 1 | 118,849 | 108,141 | 82,554 | 70,954 | 68,365 | 58,072 | 54,496 | 47,683 |
| Change | - | -9.01% | -23.66% | -14.05% | -3.65% | -15.06% | -6.16% | -12.5% |
| P/E | 6.18x | 7.58x | 21.8x | -3.24x | -1.04x | -75.7x | - | 45.4x |
| PBR | 0.93x | 0.71x | 0.3x | 0.33x | 0.3x | 0.27x | 0.29x | 0.3x |
| PEG | - | -0.2x | -0.3x | 0x | -0x | 0.8x | - | - |
| Capitalization / Revenue | 0.59x | 0.38x | 0.2x | 0.26x | 0.39x | 0.45x | 0.51x | 0.61x |
| EV / Revenue | 1.2x | 0.9x | 0.84x | 0.94x | 1.91x | 2.55x | 2.69x | 2.82x |
| EV / EBITDA | 7.26x | 8.1x | 9.65x | 13.4x | -4.82x | -17.9x | -37.8x | 32.2x |
| EV / EBIT | 7.4x | 8.34x | 13.9x | -10.1x | -4.75x | 76.8x | 62.7x | 20.9x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.63 | 0.136 | 0.0197 | - | - | - | - | - |
| Rate of return | 4.86% | 1.33% | 0.45% | - | - | - | - | - |
| EPS 2 | 2.1 | 1.35 | 0.2 | -1.35 | -2.94 | -0.03 | - | 0.05 |
| Distribution rate | 30% | 10.1% | 9.85% | - | - | - | - | - |
| Net sales 1 | 98,935 | 120,035 | 98,008 | 75,269 | 35,795 | 22,746 | 20,247 | 16,916 |
| EBITDA 1 | 16,375 | 13,350 | 8,558 | 5,284 | -14,182 | -3,247 | -1,440 | 1,482 |
| EBIT 1 | 16,060 | 12,961 | 5,933 | -6,998 | -14,400 | 756.4 | 869.2 | 2,279 |
| Net income 1 | 9,463 | 6,107 | 888.1 | -6,115 | -13,281 | -4,863 | -3,204 | 214 |
| Net Debt 1 | 60,294 | 61,957 | 62,871 | 51,180 | 54,550 | 47,824 | 44,248 | 37,434 |
| Reference price 2 | 12.970 | 10.230 | 4.360 | 4.380 | 3.060 | 2.270 | 2.270 | 2.270 |
| Nbr of stocks (in thousands) | 4,514,584 | 4,514,584 | 4,514,584 | 4,514,584 | 4,514,584 | 4,514,584 | - | - |
| Announcement Date | 2/15/22 | 4/28/23 | 3/14/24 | 3/24/25 | 4/3/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -75.67x | 2.55x | -17.89x | -.--% | 1.52B | |
| 16.03x | 5.06x | 13.6x | 3.16% | 45.65B | |
| 8.9x | 1.52x | 7.95x | 3.99% | 30.78B | |
| 18.45x | 4.05x | 16.4x | 1.32% | 28.36B | |
| 5.5x | 0.66x | 1.4x | 9.09% | 26.47B | |
| 14.05x | 3.11x | 14.87x | 2.5% | 25.65B | |
| 8.16x | 0.9x | 3.29x | 2.74% | 20.87B | |
| 10.87x | 2.06x | 9.65x | 4.09% | 20.59B | |
| 10.49x | 1.55x | 12.86x | 3.56% | 19.78B | |
| 13.56x | 6.56x | 17.47x | 1.58% | 19.64B | |
| Average | 3.03x | 2.80x | 7.96x | 3.2% | 23.93B | |
| Weighted average by Cap. | 11.65x | 2.99x | 10.81x | 3.56% |
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
- Stock Market
- Stocks
- 600383 Stock
- Valuation Gemdale Corporation
Select your edition
All financial news and data tailored to specific country editions
