|
End-of-day quote
Shanghai S.E.
2026-10-21
|
5-day change | 1st Jan Change | ||
| 26.63 CNY | -1.26% |
|
-15.81% | +31.38% |
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 | 12,528 | - | - |
| Change | - | 22.04% | -23.34% | 1.05% | 83.27% | 31.38% | - | - |
| Enterprise Value (EV) | 5,504 | 6,717 | 5,149 | 5,203 | 9,536 | 12,528 | 12,528 | 12,528 |
| Change | - | 22.04% | -23.34% | 1.05% | 83.27% | 31.38% | 0% | 0% |
| P/E | 19.5x | 46.7x | 30.7x | 27x | 39x | 41.6x | 29.8x | 24.8x |
| PBR | 1.57x | 1.89x | - | 1.43x | 2.58x | 3.28x | 3.03x | 2.83x |
| PEG | - | -1x | 1.8x | 1.6x | 1.5x | 1.8x | 0.7x | 1.2x |
| Capitalization / Revenue | 4.4x | 5.47x | - | 3.19x | 5.23x | 6.05x | 5.46x | 4.7x |
| EV / Revenue | 0x | 0x | - | 0x | 0x | 6.05x | 5.46x | 4.7x |
| EV / EBITDA | 0x | 0x | - | 0x | 0x | 23.2x | 19.2x | 16.5x |
| EV / EBIT | 0x | 0x | - | 0x | 0x | 31.7x | 23x | 19.2x |
| 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% | 2.07% | - | - |
| 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 | 26.63 | 26.63 | 26.63 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 42.14x | - | - | 2.04% | 1.9B | |
| 19.91x | 8.54x | 12.83x | 3.89% | 249B | |
| 14.65x | 3.65x | 10.84x | 2.34% | 52.22B | |
| 19.31x | 3.53x | 9.23x | 6.94% | 42.33B | |
| 14.33x | 3.84x | 9.7x | 4.64% | 21.43B | |
| 12.51x | 2.91x | 9.63x | 6.94% | 18.93B | |
| 13.05x | 4.13x | 7.77x | 6.49% | 15.71B | |
| 16.64x | 3.81x | 12.91x | 3.38% | 13.01B | |
| 50.75x | 5.65x | 30.56x | 1.06% | 10.22B | |
| 24.31x | 3.16x | 12.63x | 1.62% | 8.87B | |
| Average | 22.76x | 4.36x | 12.90x | 3.93% | 43.39B | |
| Weighted average by Cap. | 19.19x | 6.50x | 12.18x | 4.13% |
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
