Valuation Guomai Technologies, Inc.

Stocks

End-of-day quote Shenzhen S.E. 2026-09-01			5-day change	1st Jan Change
7.020 ^CNY	+1.30%		+2.33%	-38.96%

08-26	Guomai Technologies, Inc. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
05-22	Guomai Technologies, Inc. Approves Final Profit Distribution Plan to Be Implemented (A Shares) for the Year 2025, Payable on 12 June 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,345	6,639	7,647	7,576	7,737	11,523
Change	-	-9.6%	15.17%	-0.92%	2.12%	48.93%
Enterprise Value (EV) ¹	6,653	6,027	6,994	6,974	7,094	10,605
Change	-	-9.4%	16.04%	-0.29%	1.72%	49.49%
P/E	90.8x	67.9x	107x	72.5x	46x	64.7x
PBR	2.16x	1.9x	2.15x	2.08x	2.12x	3x
PEG	-	3.2x	-4x	1.6x	0.7x	13.37x
Capitalization / Revenue	16.9x	13.8x	14.9x	14.2x	14.1x	19.6x
EV / Revenue	15.3x	12.5x	13.6x	13.1x	12.9x	18x
EV / EBITDA	60x	51.1x	67.7x	50.5x	39.9x	47.7x
EV / EBIT	90.3x	75.6x	111x	77x	57.8x	75.1x
EV / FCF	-32.2x	-90.2x	254x	51.8x	-53.5x	40.4x
FCF Yield	-3.11%	-1.11%	0.39%	1.93%	-1.87%	2.48%
Dividend per Share ²	0.01	0.01	0.01	0.05	0.1	0.1
Rate of return	0.14%	0.15%	0.13%	0.66%	1.28%	0.87%
EPS ²	0.0803	0.0971	0.0711	0.1037	0.1695	0.1777
Distribution rate	12.5%	10.3%	14.1%	48.2%	59%	56.3%
Net sales ¹	435.8	480.5	514.6	532.7	549.4	588.3
EBITDA ¹	110.9	117.9	103.4	138	177.6	222.3
EBIT ¹	73.69	79.68	63.28	90.53	122.7	141.2
Net income ¹	80.87	97.81	71.59	104.5	168.6	176.7
Net Debt ¹	-692.1	-612	-652.5	-602.6	-643.3	-918.3
Reference price ²	7.290	6.590	7.590	7.520	7.800	11.500
Nbr of stocks (in thousands)	1,007,500	1,007,500	1,007,500	1,007,500	991,963	1,002,038
Announcement Date	4/22/21	4/22/22	4/21/23	4/19/24	4/25/25	4/23/26

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GUOMAI TECHNOLOGIES, INC.	-	-	-	-	1.05B
AFYA LIMITED	8.29x	2.07x	4.79x	2.71%	1.29B
PHOENIX EDUCATION PARTNERS, INC.	11.36x	0.79x	3.22x	2.28%	1.05B
COGNA EDUCAÇÃO S.A.	7.97x	1.2x	3.87x	3.99%	910M
CHINA EDUCATION GROUP HOLDINGS LIMITED	2.55x	1.08x	1.93x	20.94%	670M
YDUQS PARTICIPAÇÕES S.A.	7.71x	1.03x	3.11x	5.78%	436M
VITRU EDUCAÇÃO S.A.	2.09x	1.55x	4.1x	-.--%	412M
CRUZEIRO DO SUL EDUCACIONAL S.A.	6.16x	1.16x	3.96x	9.44%	356M
Average	6.59x	1.27x	3.57x	6.45%	771.92M
Weighted average by Cap.	7.42x	1.33x	3.67x	5.74%