Company Valuation: Nongfu Shop Digital New Retail Co., LTD

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 6.162 2.421 7.72 2.555 0.999 2.177
Change - -60.7% 218.85% -66.91% -60.89% 117.9%
Enterprise Value (EV) 1 6.801 2.721 7.97 2.555 0.999 2.177
Change - -59.99% 192.89% -67.95% -60.89% 117.9%
P/E - 8.39x -5.7x -24.1x -16.2x -54.8x
PBR - -4.17x -14.9x -57.2x -9.38x -14.9x
PEG - - 0x 0.3x 0.4x 1.5x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -335x -105x -10.2x -31.1x -16.1x -54.7x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - 0.002735 -0.009999 -0.000561 -0.000327 -0.00021
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA - - - - - -
EBIT 1 -0.0203 -0.0258 -0.779 -0.082 -0.062 -0.0398
Net income 1 -0.0842 0.2888 -0.7509 -0.0962 -0.062 -0.0398
Net Debt 1 0.6393 0.3 0.25 - - -
Reference price 2 0.058367 0.022936 0.056947 0.013507 0.005283 0.011511
Nbr of stocks (in thousands) 105,569 105,569 135,569 189,120 189,120 189,120
Announcement Date 5/21/21 5/21/21 3/31/22 4/21/23 4/15/24 4/10/25
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 37.82K
-5.49x - - - 643M
38.84x6.57x31.7x - 563M
Average 16.68x 6.57x 31.70x 401.74M
Weighted average by Cap. 15.21x 6.57x 31.70x

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. NFSN Stock
  4. Valuation Nongfu Shop Digital New Retail Co., LTD