Company Valuation: Guizhou RedStar Developing Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,142 5,448 4,519 4,373 3,937 5,960
Change - 154.33% -17.06% -3.22% -9.98% 51.39%
Enterprise Value (EV) 1 1,983 5,135 4,314 3,562 3,085 5,181
Change - 158.92% -15.98% -17.45% -13.38% 67.96%
P/E 38.2x 20.6x 20.8x 142x 44.4x 64.7x
PBR 1.55x 3.32x 2.6x 1.89x 1.64x 2.42x
PEG - 0x -1.2x -1.6x 0x 16.82x
Capitalization / Revenue 1.55x 2.48x 1.58x 1.99x 1.79x 2.79x
EV / Revenue 1.44x 2.34x 1.51x 1.62x 1.4x 2.43x
EV / EBITDA 20x 10.6x 10.2x 20.9x 12.3x 15.9x
EV / EBIT -340x 14.1x 16.4x 273x 35.5x 29.5x
EV / FCF -569x 38.6x 18.3x 36.3x 60.2x -86.2x
FCF Yield -0.18% 2.59% 5.47% 2.76% 1.66% -1.16%
Dividend per Share 2 0.02 0.1 0.08 0.01 0.03 0.04
Rate of return 0.28% 0.54% 0.52% 0.08% 0.26% 0.23%
EPS 2 0.19 0.9 0.74 0.09 0.26 0.27
Distribution rate 10.5% 11.1% 10.8% 11.1% 11.5% 14.8%
Net sales 1 1,378 2,195 2,853 2,197 2,197 2,135
EBITDA 1 99.25 486.6 422.7 170.1 250.8 325.7
EBIT 1 -5.841 363 262.4 13.04 86.79 175.8
Net income 1 55.1 263.1 214.9 26.45 89.08 92.83
Net Debt 1 -159 -313.4 -204.5 -811.7 -851.8 -778.1
Reference price 2 7.25 18.58 15.41 12.82 11.54 17.47
Nbr of stocks (in thousands) 295,478 293,237 293,237 341,131 341,131 341,131
Announcement Date 4/8/21 4/21/22 4/20/23 4/25/24 4/25/25 4/24/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.37B
27.27x4.29x13.8x2.11% 126B
15.09x4.56x31.93x2.54% 41.75B
34.9x1.23x7.61x6.63% 40.98B
12.5x1.21x6.88x2.45% 34.15B
10.39x3.09x7.89x4.24% 24.88B
8.86x0.86x5.27x4.64% 19.74B
17.04x - - - 18.81B
69.49x12.35x45.77x0.08% 17.79B
10.45x0.91x8.03x3.36% 17.55B
Average 22.89x 3.56x 15.90x 3.25% 34.31B
Weighted average by Cap. 23.70x 3.57x 15.10x 3.05%

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. 600367 Stock
  4. Valuation Guizhou RedStar Developing Co.,Ltd.