|
End-of-day quote
Shenzhen S.E.
2026-09-24
|
5-day change | 1st Jan Change | ||
| 8.400 CNY | -0.71% |
|
-0.36% | -33.23% |
| 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 | 13,765 | - | - |
| Change | - | -6.57% | -60.04% | -31.24% | 7.15% | -33.76% | - | - |
| Enterprise Value (EV) 1 | 71,541 | 66,293 | 24,551 | 15,523 | 16,794 | 9,724 | 9,464 | 9,195 |
| Change | - | -7.34% | -62.97% | -36.77% | 8.19% | -42.09% | -2.68% | -2.84% |
| P/E | 114x | 73.2x | 245x | 77.7x | 51.1x | 26.4x | 21.4x | 18.7x |
| PBR | 13x | 11.3x | 4.85x | 3.26x | 3.44x | 2.22x | 2.12x | 2.07x |
| PEG | - | 1.6x | -2.8x | 1x | 0.8x | 0.9x | 0.9x | 1.3x |
| Capitalization / Revenue | 13.6x | 10.8x | 4.32x | 3.13x | 3.42x | 2.22x | 2.12x | 2.02x |
| EV / Revenue | 12.9x | 10.1x | 3.76x | 2.5x | 2.77x | 1.57x | 1.46x | 1.35x |
| EV / EBITDA | 78.1x | 50.2x | 42.1x | 20.5x | 17.8x | 8.77x | 7.87x | 7.19x |
| EV / EBIT | 94.3x | 60.5x | 145x | 48.9x | 36x | 16.3x | 11.9x | 10.1x |
| EV / FCF | 81.2x | 83x | 880x | 20.4x | 22.4x | 10.9x | 10.8x | 11.1x |
| FCF Yield | 1.23% | 1.2% | 0.11% | 4.89% | 4.46% | 9.21% | 9.28% | 9.04% |
| Dividend per Share 2 | 0.2143 | 0.2857 | 0.07 | 0.15 | 0.23 | 0.2984 | 0.3412 | 0.3849 |
| Rate of return | 0.47% | 0.67% | 0.41% | 1.28% | 1.83% | 3.55% | 4.06% | 4.58% |
| EPS 2 | 0.4026 | 0.5852 | 0.07 | 0.1513 | 0.2461 | 0.318 | 0.392 | 0.449 |
| Distribution rate | 53.2% | 48.8% | 100% | 99.1% | 93.5% | 93.8% | 87.1% | 85.7% |
| Net sales 1 | 5,562 | 6,552 | 6,525 | 6,203 | 6,068 | 6,188 | 6,484 | 6,803 |
| EBITDA 1 | 916.2 | 1,322 | 583.4 | 758.3 | 944.9 | 1,108 | 1,202 | 1,278 |
| EBIT 1 | 758.4 | 1,096 | 169.6 | 317.5 | 466.3 | 595.3 | 796.3 | 908.1 |
| Net income 1 | 661 | 966.7 | 115.8 | 250.4 | 405.1 | 522.5 | 643.2 | 740.2 |
| Net Debt 1 | -4,020 | -4,302 | -3,656 | -3,871 | -3,988 | -4,041 | -4,301 | -4,570 |
| Reference price 2 | 45.700 | 42.821 | 17.140 | 11.760 | 12.580 | 8.400 | 8.400 | 8.400 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.41x | 1.57x | 8.77x | 3.55% | 2.05B | |
| 25.28x | 9.34x | 15.26x | 0.8% | 3,697B | |
| 126.07x | 55.06x | 89.36x | -.--% | 463B | |
| 458.99x | 19.62x | 77.59x | -.--% | 92.25B | |
| 67x | 14.14x | 29.8x | -.--% | 88.68B | |
| 106.97x | 9.05x | 24.18x | -.--% | 81.43B | |
| 34x | 1.64x | 13.13x | -.--% | 61.7B | |
| 193.18x | 6.2x | 24.01x | -.--% | 48.76B | |
| 34.88x | 7.3x | 35.04x | -.--% | 46.02B | |
| 110.17x | 4.35x | 21.13x | -.--% | 37.95B | |
| Average | 118.30x | 12.83x | 33.83x | 0.43% | 461.9B | |
| Weighted average by Cap. | 48.96x | 14.01x | 24.67x | 0.64% |
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
