Company Valuation: Jiu Rong Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2025
Market Cap 1 651.2 558.1 426.8 114.9 54.72
Change - -14.29% -23.53% -73.08% -
Enterprise Value (EV) 1 942.6 1,020 1,054 783.6 884.4
Change - 8.21% 3.29% -25.62% -
P/E Ratio 28.4x 34.3x -4.73x -0.3x -0.27x
PBR 1.16x 0.93x 0.9x 1.39x -0.23x
PEG - -1.2x 0x -0x -
Capitalization / Revenue 0.9x 0.44x 0.51x 0.24x 0.09x
EV / Revenue 1.31x 0.8x 1.26x 1.66x 1.52x
EV / EBITDA 10.2x 13.7x 32.9x -6.61x -154x
EV / EBIT 22.4x 43.8x -30.1x -4.24x -14.5x
EV / FCF 1,620x -5.44x -489x -7.39x -
FCF Yield 0.06% -18.4% -0.2% -13.5% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.004185 0.002977 -0.0165 -0.07 -0.0373
Distribution rate - - - - -
Net sales 1 722.2 1,282 837.9 471.8 583.5
EBITDA 1 92.86 74.54 32.02 -118.5 -5.742
EBIT 1 42.05 23.28 -34.96 -184.7 -61.18
Net income 1 22.9 16.29 -90.15 -383.3 -204.2
Net Debt 1 291.5 461.9 626.7 668.7 829.7
Reference price 2 0.1190 0.1020 0.0780 0.0210 0.0100
Nbr of stocks (in thousands) 5,472,000 5,472,000 5,472,000 5,472,000 5,472,000
Announcement Date 4/23/21 4/28/22 4/28/23 6/27/24 10/31/25
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.08M
17.19x1.51x7.96x0.75% 121B
35.86x1.24x13.3x1.05% 55.38B
18.65x0.44x5.44x0.73% 25.12B
65.6x1.43x37.45x0.1% 7.42B
25.88x - - - 6.92B
31.53x - - 1.77% 3.09B
7.26x0.34x7.83x-.--% 2.47B
22.62x1.33x10.85x2.59% 2.42B
Average 28.07x 1.05x 13.80x 1% 24.92B
Weighted average by Cap. 23.98x 1.30x 10.09x 0.83%

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. 2358 Stock
  4. Valuation Jiu Rong Holdings Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!