Company Valuation: Guizhou Space Appliance Co., LTD

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 38,001 29,989 21,939 22,186 22,831 27,732 - -
Change - -21.08% -26.84% 1.12% 2.91% 21.47% - -
Enterprise Value (EV) 38,001 29,989 21,939 22,186 22,831 27,732 27,732 27,732
Change - -21.08% -26.84% 1.12% 2.91% 21.47% 0% 0%
P/E 75x 53.9x 29.1x 63.9x 125x 50.5x 38.8x 49.7x
PBR 7.25x 5.28x 3.49x 3.43x 3.46x - - -
PEG - 5.49x 0.9x -1.2x -2.6x 0x 1.3x -2.3x
Capitalization / Revenue 7.54x 4.98x 3.53x 4.42x 3.92x 4.13x 3.58x 31x
EV / Revenue 0x 0x 0x 0x 0x 4.13x 3.58x 31x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 78.8x 53.6x 53.6x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2 0.37 0.38 0.23 0.13 - - -
Rate of return 0.24% 0.56% 0.79% 0.47% 0.26% - - -
EPS 2 1.12 1.23 1.65 0.76 0.4 1.21 1.575 1.23
Distribution rate 17.9% 30.1% 23% 30.3% 32.5% - - -
Net sales 1 5,038 6,020 6,210 5,025 5,820 6,714 7,738 895
EBITDA 779.5 860.8 1,171 632.9 500.6 - - -
EBIT 1 615.4 708.6 934.9 406.9 234.3 352 517 517
Net income 1 487.2 555.4 750.5 347.1 182.8 277 400 558
Net Debt - - - - - - - -
Reference price 2 83.95 66.25 48.02 48.56 50.13 61.08 61.08 61.08
Nbr of stocks (in thousands) 452,662 452,662 456,870 456,870 455,426 454,020 - -
Announcement Date 4/11/22 4/17/23 3/29/24 3/31/25 3/30/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
50.48x - - - 4.1B
30.24x5.58x16.6x0.68% 185B
13.56x0.29x6.65x3.75% 103B
26.63x10.46x22.27x0.46% 86.73B
21.88x1.25x14.04x0.51% 70.5B
33.61x5.28x17.18x1.11% 69.22B
18.86x3.21x12.18x1.41% 59.91B
56.53x5.49x26.69x0.3% 52.27B
54.71x6.61x28.08x0.02% 43.44B
28x1.83x19.81x-.--% 37.65B
Average 33.45x 4.45x 18.17x 0.91% 71.13B
Weighted average by Cap. 29.36x 4.61x 16.90x 1.08%

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. 002025 Stock
  4. Valuation Guizhou Space Appliance Co., LTD