|
End-of-day quote
Shanghai S.E.
2026-09-11
|
5-day change | 1st Jan Change | ||
| 23.60 CNY | -2.64% |
|
-1.95% | +16.43% |
Company Valuation: Kuaijishan Shaoxing Rice Wine Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,504 | 6,717 | 5,149 | 5,203 | 9,536 | 11,103 | - | - |
| Change | - | 22.04% | -23.34% | 1.05% | 83.27% | 16.43% | - | - |
| Enterprise Value (EV) | 5,504 | 6,717 | 5,149 | 5,203 | 9,536 | 11,103 | 11,103 | 11,103 |
| Change | - | 22.04% | -23.34% | 1.05% | 83.27% | 16.43% | 0% | 0% |
| P/E | 19.5x | 46.7x | 30.7x | 27x | 39x | 36.9x | 26.4x | 22x |
| PBR | 1.57x | 1.89x | - | 1.43x | 2.58x | 2.91x | 2.69x | 2.51x |
| PEG | - | -1x | 1.8x | 1.6x | 1.5x | 1.6x | 0.7x | 1.1x |
| Capitalization / Revenue | 4.4x | 5.47x | - | 3.19x | 5.23x | 5.36x | 4.84x | 4.16x |
| EV / Revenue | 0x | 0x | - | 0x | 0x | 5.36x | 4.84x | 4.16x |
| EV / EBITDA | 0x | 0x | - | 0x | 0x | 20.5x | 17x | 14.7x |
| EV / EBIT | 0x | 0x | - | 0x | 0x | 28.1x | 20.4x | 17x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.18 | 0.3 | - | 0.4 | 0.3 | 0.55 | - | - |
| Rate of return | 1.57% | 2.14% | - | 3.62% | 1.48% | 2.33% | - | - |
| EPS 2 | 0.59 | 0.3 | 0.35 | 0.41 | 0.52 | 0.64 | 0.895 | 1.075 |
| Distribution rate | 30.5% | 100% | - | 97.6% | 57.7% | 85.9% | - | - |
| Net sales 1 | 1,250 | 1,227 | - | 1,631 | 1,822 | 2,072 | 2,296 | 2,668 |
| EBITDA 1 | 541.7 | 336.9 | - | 397.3 | 437.8 | 541 | 651.4 | 757.5 |
| EBIT 1 | 408 | 199.5 | - | 258 | 320.4 | 395.8 | 545 | 652.9 |
| Net income 1 | 283.7 | 144.8 | 166.6 | 196.2 | 244.6 | 305.5 | 430.4 | 515.4 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 11.48 | 14.01 | 10.74 | 11.06 | 20.27 | 23.60 | 23.60 | 23.60 |
| Nbr of stocks (in thousands) | 479,463 | 479,463 | 479,463 | 470,463 | 470,463 | 470,463 | - | - |
| Announcement Date | 4/18/22 | 3/29/23 | 3/29/24 | 4/1/25 | 3/31/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.88x | - | - | 2.33% | 1.66B | |
| 13.6x | 3.44x | 10.19x | 2.54% | 48.22B | |
| 10.82x | 2.66x | 8.89x | 7.85% | 17.36B | |
| 15.53x | 3.56x | 12.11x | 3.62% | 12.1B | |
| 10.79x | 1.35x | 8.21x | 5.39% | 8.73B | |
| 65.16x | 8.42x | 42.27x | 0.24% | 6.12B | |
| 36.13x | 4.47x | 22.95x | 0.86% | 3.82B | |
| 24.42x | 3x | 13.33x | 2.06% | 2.56B | |
| 56.14x | 4.17x | 29.68x | 0.87% | 1.85B | |
| Average | 29.94x | 3.88x | 18.45x | 2.86% | 11.38B | |
| Weighted average by Cap. | 18.46x | 3.48x | 12.90x | 3.57% |
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
- 601579 Stock
- Valuation Kuaijishan Shaoxing Rice Wine Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
