Company Valuation: Logan Group Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2026
Market Cap 1 27,326 6,104 3,057 5,549
Change - -77.66% -49.92% -
Enterprise Value (EV) 84,090 91,678 99,199 5,549
Change - 9.02% 8.2% -
P/E 2.67x -0.71x -0.34x -
PBR 0.56x 0.17x 0.11x -
PEG - 0x -0.09x -
Capitalization / Revenue 349,025x 146,662x 64,811x -
EV / Revenue - - - -
EV / EBITDA - - - -
EV / EBIT - - - -
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 0.4324 - - -
Rate of return 8.9% - - -
EPS 2 1.821 -1.557 -1.616 -
Distribution rate 23.7% - - -
Net sales 78,293 41,623 47,167 -
EBITDA 15,648 -7,766 - -
EBIT 13,290 -7,806 -6,739 -
Net income 10,021 -8,524 - -
Net Debt 56,764 85,573 96,142 -
Reference price 2 4.855 1.106 0.554 1.004
Nbr of stocks (in thousands) 5,627,917 5,520,877 5,520,877 5,526,971
Announcement Date 3/31/22 3/30/23 3/28/24 -
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 828M
60.56x - - - 64.64B
13.75x4.48x12.05x3.68% 39.14B
5.61x0.73x1.51x8.77% 27.43B
8.05x1.45x8.04x4.4% 26.73B
17.28x3.88x15.6x1.42% 26.68B
13.18x3.02x14.44x2.65% 24.33B
9.11x3.35x7.66x-.--% 21.47B
10.19x2x8.23x4.12% 20.47B
7.95x0.88x3.21x2.81% 20.33B
Average 16.19x 2.47x 8.84x 3.48% 27.21B
Weighted average by Cap. 22.75x 2.62x 9.17x 3.61%

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. 3380 Stock
  4. Valuation Logan Group Company Limited