|
End-of-day quote
Shenzhen S.E.
2026-09-01
|
5-day change | 1st Jan Change | ||
| 8.910 CNY | -0.89% |
|
+0.11% | -29.17% |
| 08-24 | Glodon Company Limited Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 07-31 | China's Equities Reulator Accepts Listing Application of Glodon's Controlling Shareholder | MT |
Company Valuation: Glodon Company Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 75,561 | 70,595 | 28,206 | 19,394 | 20,781 | 14,601 | - | - |
| Change | - | -6.57% | -60.04% | -31.24% | 7.15% | -29.74% | - | - |
| Enterprise Value (EV) 1 | 71,541 | 66,293 | 24,551 | 15,523 | 16,794 | 10,202 | 10,300 | 10,031 |
| Change | - | -7.34% | -62.97% | -36.77% | 8.19% | -39.25% | 0.96% | -2.61% |
| P/E | 114x | 73.2x | 245x | 77.7x | 51.1x | 26.9x | 22.1x | 18.7x |
| PBR | 13x | 11.3x | 4.85x | 3.26x | 3.44x | 2.35x | 2.25x | 2.2x |
| PEG | - | 1.6x | -2.8x | 1x | 0.8x | 0.8x | 1x | 1x |
| Capitalization / Revenue | 13.6x | 10.8x | 4.32x | 3.13x | 3.42x | 2.41x | 2.22x | 2.08x |
| EV / Revenue | 12.9x | 10.1x | 3.76x | 2.5x | 2.77x | 1.68x | 1.56x | 1.43x |
| EV / EBITDA | 78.1x | 50.2x | 42.1x | 20.5x | 17.8x | 9.25x | 8.5x | 7.57x |
| EV / EBIT | 94.3x | 60.5x | 145x | 48.9x | 36x | 16.1x | 12.9x | 11x |
| EV / FCF | 81.2x | 83x | 880x | 20.4x | 22.4x | 11.4x | 10.7x | 9.5x |
| FCF Yield | 1.23% | 1.2% | 0.11% | 4.89% | 4.46% | 8.78% | 9.32% | 10.5% |
| Dividend per Share 2 | 0.2143 | 0.2857 | 0.07 | 0.15 | 0.23 | 0.3104 | 0.3442 | 0.3882 |
| Rate of return | 0.47% | 0.67% | 0.41% | 1.28% | 1.83% | 3.48% | 3.86% | 4.36% |
| EPS 2 | 0.4026 | 0.5852 | 0.07 | 0.1513 | 0.2461 | 0.3311 | 0.4032 | 0.4767 |
| Distribution rate | 53.2% | 48.8% | 100% | 99.1% | 93.5% | 93.7% | 85.4% | 81.4% |
| Net sales 1 | 5,562 | 6,552 | 6,525 | 6,203 | 6,068 | 6,058 | 6,590 | 7,034 |
| EBITDA 1 | 916.2 | 1,322 | 583.4 | 758.3 | 944.9 | 1,102 | 1,212 | 1,325 |
| EBIT 1 | 758.4 | 1,096 | 169.6 | 317.5 | 466.3 | 635.1 | 796.3 | 908.1 |
| Net income 1 | 661 | 966.7 | 115.8 | 250.4 | 405.1 | 540.8 | 660.9 | 785.3 |
| Net Debt 1 | -4,020 | -4,302 | -3,656 | -3,871 | -3,988 | -4,399 | -4,301 | -4,570 |
| Reference price 2 | 45.700 | 42.821 | 17.140 | 11.760 | 12.580 | 8.910 | 8.910 | 8.910 |
| Nbr of stocks (in thousands) | 1,653,412 | 1,648,598 | 1,645,650 | 1,649,164 | 1,651,944 | 1,638,720 | - | - |
| Announcement Date | 3/28/22 | 2/20/23 | 3/25/24 | 3/24/25 | 3/23/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.15x | 1.71x | 9.37x | 3.45% | 2.19B | |
| 25.76x | 9.51x | 15.51x | 0.77% | 3,767B | |
| 123.05x | 53.23x | 86.4x | -.--% | 448B | |
| 70.5x | 14.88x | 31.37x | -.--% | 93.3B | |
| 420.2x | 18.03x | 71.28x | -.--% | 85.12B | |
| 108.16x | 9.37x | 23.73x | -.--% | 84.24B | |
| 38.28x | 1.92x | 15.3x | -.--% | 69.5B | |
| 196.24x | 6.27x | 24.21x | -.--% | 49.15B | |
| 114.63x | 4.71x | 22.88x | -.--% | 41.08B | |
| 27.42x | 5.66x | 27.17x | -.--% | 36.19B | |
| Average | 115.14x | 12.53x | 32.72x | 0.42% | 467.56B | |
| Weighted average by Cap. | 47.41x | 13.74x | 24.02x | 0.62% |
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
- 002410 Stock
- Valuation Glodon Company Limited
Select your edition
All financial news and data tailored to specific country editions
