Company Valuation: Jiangsu Rutong Petro-Machinery Co., Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,734 2,051 2,140 3,028 3,486 4,402
Change - 18.3% 4.33% 41.49% 15.1% 26.3%
Enterprise Value (EV) 1 1,058 1,402 1,455 2,304 2,732 3,503
Change - 32.47% 3.78% 58.42% 18.54% 28.26%
P/E 25.8x 37.2x 26.7x 32x 36x 41.9x
PBR 1.56x 1.79x 1.77x 2.38x 2.64x 3.18x
PEG - -2x 0.6x 1.8x 16.56x 4.92x
Capitalization / Revenue 5.96x 7.6x 6.97x 7.98x 8.54x 10.1x
EV / Revenue 3.64x 5.2x 4.74x 6.07x 6.69x 8.01x
EV / EBITDA 12.6x 22.3x 17.8x 24.1x 23.3x 27.8x
EV / EBIT 15.3x 30x 22.1x 28.9x 28x 32.3x
EV / FCF 34.5x -57x 50.1x 73.7x 69.6x 25x
FCF Yield 2.9% -1.75% 2% 1.36% 1.44% 4.01%
Dividend per Share 2 0.15 0.12 0.19 0.2 0.2 0.22
Rate of return 1.76% 1.19% 1.82% 1.36% 1.18% 1.03%
EPS 2 0.33 0.27 0.39 0.46 0.47 0.51
Distribution rate 45.5% 44.4% 48.7% 43.5% 42.6% 43.1%
Net sales 1 290.7 269.8 306.9 379.7 408.3 437.1
EBITDA 1 83.97 62.82 81.93 95.69 117.3 125.8
EBIT 1 68.99 46.73 65.86 79.68 97.46 108.3
Net income 1 67.81 55.54 81.14 95.12 95.98 105.2
Net Debt 1 -676 -649.7 -685.6 -723.9 -754.1 -899
Reference price 2 8.50 10.05 10.42 14.70 16.92 21.37
Nbr of stocks (in thousands) 204,008 204,117 205,399 206,006 206,006 206,006
Announcement Date 4/9/21 4/15/22 4/13/23 4/11/24 4/14/25 4/9/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 397M
14.97x2.06x8.95x4.53% 28.58B
35.33x5.93x23.19x0.8% 18.56B
25.5x1.32x9.17x1.84% 560M
21.17x - - 1.52% 475M
Average 24.24x 3.11x 13.77x 2.17% 9.71B
Weighted average by Cap. 23.00x 3.56x 14.49x 3.03%

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. 603036 Stock
  4. Valuation Jiangsu Rutong Petro-Machinery Co., Ltd
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!