|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 90.21 CNY | -0.07% |
|
-4.54% | +24.91% |
| 07-06 | IRay Technology Shareholder to Pare Stake | MT |
| 06-26 | IRay Technology Shareholders to Shed Over 2.8 Million Shares; Shares Down 7% | MT |
Company Valuation: iRay Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 36,049 | 33,284 | 33,157 | 13,656 | 21,355 | 26,693 | - | - |
| Change | - | -7.67% | -0.38% | -58.82% | 56.38% | 25% | - | - |
| Enterprise Value (EV) 1 | 36,049 | 31,900 | 33,258 | 15,010 | 22,316 | 27,947 | 27,743 | 26,929 |
| Change | - | -11.51% | 4.26% | -54.87% | 48.67% | 25.23% | -0.73% | -2.94% |
| P/E | 74.7x | 52x | 56.6x | 30.5x | 32.7x | 31.9x | 25.6x | 21.1x |
| PBR | 11.8x | 9.19x | 8.14x | 2.95x | 3.45x | 3.75x | 3.4x | 2.89x |
| PEG | - | 1.6x | -6.56x | -1.3x | 0.9x | 1.1x | 1x | 1x |
| Capitalization / Revenue | 30.4x | 21.5x | 17.8x | 7.46x | 9.49x | 7.63x | 5.97x | 4.9x |
| EV / Revenue | 30.4x | 20.6x | 17.8x | 8.2x | 9.91x | 7.99x | 6.21x | 4.94x |
| EV / EBITDA | 61.7x | 43.1x | 45.4x | 26.1x | 25.6x | 23.9x | 19.3x | 16x |
| EV / EBIT | 65.6x | 45x | 48.7x | 29.6x | 32.7x | 31.8x | 25.1x | 20.4x |
| EV / FCF | 640x | -79.6x | -22x | -13.9x | -58.6x | 36.4x | 17.1x | 14.7x |
| FCF Yield | 0.16% | -1.26% | -4.54% | -7.2% | -1.71% | 2.74% | 5.86% | 6.81% |
| Dividend per Share 2 | 0.5727 | 0.7549 | 0.7289 | 0.5102 | 0.7143 | 1.22 | 1.378 | 1.467 |
| Rate of return | 0.44% | 0.63% | 0.61% | 1.05% | 0.99% | 1.35% | 1.53% | 1.63% |
| EPS 2 | 1.731 | 2.293 | 2.095 | 1.597 | 2.207 | 2.825 | 3.518 | 4.28 |
| Distribution rate | 33.1% | 32.9% | 34.8% | 31.9% | 32.4% | 43.2% | 39.2% | 34.3% |
| Net sales 1 | 1,187 | 1,549 | 1,864 | 1,831 | 2,251 | 3,498 | 4,469 | 5,451 |
| EBITDA 1 | 584 | 739.9 | 732.7 | 576.2 | 870.5 | 1,170 | 1,435 | 1,685 |
| EBIT 1 | 549.3 | 708.7 | 683.6 | 507.2 | 683.3 | 879 | 1,105 | 1,320 |
| Net income 1 | 482.5 | 641.3 | 607.5 | 465.2 | 650 | 835.5 | 1,040 | 1,257 |
| Net Debt 1 | - | -1,384 | 100.7 | 1,354 | 960.7 | 1,254 | 1,050 | 235.9 |
| Reference price 2 | 129.35 | 119.19 | 118.53 | 48.76 | 72.22 | 90.21 | 90.21 | 90.21 |
| Nbr of stocks (in thousands) | 278,700 | 279,252 | 279,727 | 280,062 | 295,688 | 295,897 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 4/19/24 | 4/25/25 | 3/30/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.95x | 7.99x | 23.91x | 1.35% | 3.94B | |
| 40.49x | 5.21x | 29.4x | 0.31% | 13.78B | |
| 22.41x | 2.57x | 19.12x | 1.29% | 1.18B | |
| 49.14x | - | - | - | 1.2B | |
| -12.69x | - | - | - | 330M | |
| Average | 26.26x | 5.26x | 24.14x | 0.98% | 4.09B | |
| Weighted average by Cap. | 37.45x | 5.62x | 27.61x | 0.59% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 688301 Stock
- Valuation iRay Group
Select your edition
All financial news and data tailored to specific country editions
