Company Valuation: Greattown Holdings Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 9,640 8,487 7,209 6,686 8,099 8,975
Change - -11.96% -15.06% -7.26% 21.14% 10.82%
Enterprise Value (EV) 1 19,708 11,615 10,484 8,614 10,403 10,679
Change - -41.06% -9.74% -17.84% 20.78% 2.65%
P/E 22.2x -21.2x 43.8x 33.4x -3.64x 69.3x
PBR 0.76x 0.69x 0.59x 0.56x 0.84x 0.94x
PEG - 0x -0x 1.3x 0x -1x
Capitalization / Revenue 0.65x 1.11x 0.98x 0.57x 1.94x 4x
EV / Revenue 1.33x 1.52x 1.42x 0.74x 2.49x 4.75x
EV / EBITDA 14.4x -54.3x 18.1x 7.68x -7.79x 34.4x
EV / EBIT 15.5x -35.4x 22.9x 9.04x -6.88x 79.3x
EV / FCF -7.32x 1.4x 7.89x 4.94x 20.2x 11.7x
FCF Yield -13.7% 71.4% 12.7% 20.2% 4.96% 8.53%
Dividend per Share 2 0.025 - - - 0.03 -
Rate of return 0.62% - - - 0.82% -
EPS 2 0.1811 -0.1668 0.0715 0.0899 -1 0.06
Distribution rate 13.8% - - - -3% -
Net sales 1 14,837 7,661 7,361 11,695 4,171 2,247
EBITDA 1 1,367 -214 578.8 1,122 -1,336 310.4
EBIT 1 1,270 -328.3 458.8 953 -1,512 134.7
Net income 1 448.2 -412.3 171 222.6 -2,336 143.5
Net Debt 1 10,068 3,128 3,275 1,928 2,304 1,704
Reference price 2 4.020 3.540 3.130 3.000 3.640 4.160
Nbr of stocks (in thousands) 2,475,325 2,475,325 2,364,852 2,324,950 2,324,950 2,285,048
Announcement Date 4/23/21 4/29/22 4/14/23 4/15/24 4/25/25 4/22/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.72x4.95x13.32x3.23% 44.72B
8.68x1.5x7.67x4.06% 30.54B
20.21x4.18x17.06x1.23% 29.77B
5.64x0.62x1.27x8.93% 26.95B
14.76x3.15x15.12x2.38% 26.23B
9.15x2.36x7.27x3.81% 21.58B
14.97x6.82x18.24x1.42% 21.05B
7.83x0.87x3.16x2.85% 20.04B
10.26x1.65x14.29x3.68% 18.7B
Average 11.91x 2.90x 10.82x 3.51% 26.62B
Weighted average by Cap. 12.40x 3.06x 11.02x 3.53%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 600094 Stock
  4. 900940 Stock
  5. Valuation Greattown Holdings Ltd.