|
End-of-day quote
Shanghai S.E.
2026-09-17
|
5-day change | 1st Jan Change | ||
| 2.150 CNY | 0.00% |
|
-7.33% | -29.74% |
| 09-08 | Gemdale's Contracted Sales Value Falls 54% in August | MT |
| 08-28 | Gemdale Corporation Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
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 | 9,706 | - | - |
| Change | - | -21.13% | -57.38% | 0.46% | -30.14% | -29.74% | - | - |
| Enterprise Value (EV) 1 | 118,849 | 108,141 | 82,554 | 70,954 | 68,365 | 57,530 | 53,955 | 47,141 |
| Change | - | -9.01% | -23.66% | -14.05% | -3.65% | -15.85% | -6.22% | -12.63% |
| P/E | 6.18x | 7.58x | 21.8x | -3.24x | -1.04x | -71.7x | - | 43x |
| PBR | 0.93x | 0.71x | 0.3x | 0.33x | 0.3x | 0.25x | 0.28x | 0.28x |
| PEG | - | -0.2x | -0.3x | 0x | -0x | 0.7x | - | - |
| Capitalization / Revenue | 0.59x | 0.38x | 0.2x | 0.26x | 0.39x | 0.43x | 0.48x | 0.57x |
| EV / Revenue | 1.2x | 0.9x | 0.84x | 0.94x | 1.91x | 2.53x | 2.66x | 2.79x |
| EV / EBITDA | 7.26x | 8.1x | 9.65x | 13.4x | -4.82x | -17.7x | -37.5x | 31.8x |
| EV / EBIT | 7.4x | 8.34x | 13.9x | -10.1x | -4.75x | 76.1x | 62.1x | 20.7x |
| 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 | 2.150 | 2.150 | 2.150 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -71.67x | 2.53x | -17.72x | -.--% | 1.45B | |
| 14.22x | 4.6x | 12.37x | 3.56% | 40.48B | |
| 17.82x | 3.95x | 15.86x | 1.38% | 27.97B | |
| 5.84x | 0.79x | 1.67x | 8.52% | 28.25B | |
| 7.83x | 1.41x | 7.81x | 4.51% | 26.18B | |
| 13.62x | 3.06x | 14.66x | 2.57% | 25.57B | |
| 10.27x | 2.01x | 8.3x | 4.09% | 20.65B | |
| 8.07x | 0.89x | 3.26x | 2.77% | 20.65B | |
| 13.04x | 6.39x | 16.81x | 1.67% | 19.01B | |
| 36.95x | 13.63x | 34.32x | 3.21% | 17.91B | |
| Average | 5.60x | 3.93x | 9.73x | 3.23% | 22.81B | |
| Weighted average by Cap. | 13.05x | 3.79x | 11.91x | 3.67% |
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
