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.($)
- - - - 1.93B
26.36x4.09x13.17x2.21% 119B
16.86x5.62x27.94x3.94% 59.3B
63.86x1.31x8.63x6.04% 38.33B
11.58x1.19x6.5x2.92% 33.23B
9.76x3.16x7.43x4.45% 25.6B
8.47x0.85x5.23x4.46% 20.01B
15.58x0.76x5.67x1.98% 18.35B
65.71x11.9x43.28x0.07% 17.5B
9.62x0.99x7.63x4.44% 17.25B
Average 25.31x 3.32x 13.94x 3.39% 35.06B
Weighted average by Cap. 25.79x 3.58x 14.51x 3.28%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!