Company Valuation: GuangDong Rifeng Electric Cable Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,361 4,148 4,516 4,463 4,590 5,603
Change - 23.41% 8.87% -1.16% 2.84% 22.06%
Enterprise Value (EV) 1 3,309 4,801 4,996 4,648 4,869 5,556
Change - 45.08% 4.07% -6.97% 4.75% 14.11%
P/E 31.7x 32.8x 52.8x 30.2x 28.7x 33.8x
PBR 3.23x 3.45x 2.97x 2.54x 2.47x 2.56x
PEG - 1.7x -1.6x 0.5x 3.45x -11.83x
Capitalization / Revenue 2.06x 1.29x 1.28x 1.19x 1.12x 1.24x
EV / Revenue 2.03x 1.49x 1.42x 1.23x 1.18x 1.23x
EV / EBITDA 23.7x 24.2x 29.6x 21x 20.7x 22.6x
EV / EBIT 27.6x 28.7x 40.7x 27.5x 27.4x 31.5x
EV / FCF -12.8x -6.71x 30.4x 2,380x -40x 68.6x
FCF Yield -7.83% -14.9% 3.29% 0.04% -2.5% 1.46%
Dividend per Share 2 0.0507 0.0592 0.0462 0.0769 0.1 0.1
Rate of return 0.62% 0.59% 0.42% 0.79% 0.99% 0.87%
EPS 2 0.2578 0.3077 0.2077 0.3231 0.35 0.34
Distribution rate 19.7% 19.2% 22.2% 23.8% 28.6% 29.4%
Net sales 1 1,629 3,217 3,526 3,765 4,113 4,518
EBITDA 1 139.9 198.6 168.8 221.2 235.5 245.4
EBIT 1 119.9 167.5 122.7 169.1 177.7 176.4
Net income 1 104.9 126.8 83.87 146.5 160.6 158.3
Net Debt 1 -51.75 653 480.6 184.7 278.9 -46.79
Reference price 2 8.170 10.083 10.977 9.769 10.060 11.480
Nbr of stocks (in thousands) 411,398 411,398 411,398 456,889 456,271 488,032
Announcement Date 4/27/21 4/28/22 4/25/23 4/25/24 4/24/25 4/23/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 718M
25.5x3.02x16.49x2.03% 239B
14.05x1.73x7.84x3.64% 203B
31.75x4.07x18.74x1.54% 192B
38.88x5.73x24.04x1.01% 169B
46x6.17x27.61x1.08% 154B
30.69x4.41x21.61x0.88% 102B
41.78x6.87x27.57x0.1% 97.09B
93.76x11.62x66.36x0.33% 96.97B
32.65x4.05x21.73x1.03% 94.64B
Average 39.45x 5.30x 25.78x 1.29% 134.84B
Weighted average by Cap. 35.66x 4.75x 22.86x 1.55%

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. 002953 Stock
  4. Valuation GuangDong Rifeng Electric Cable Co., Ltd.