Valuation Poly Developments and Holdings Group Co., Ltd.
Equities
600048
CNE000001ND1
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.260 CNY | -0.96% |
|
+2.35% | -6.77% |
| 07-03 | Poly Developments Buys Real Estate Projects for 8.61 Billion Yuan | MT |
| 07-03 | Poly Developments and Holdings' Contracted Sales Decline 31% | MT |
Company Valuation: Poly Developments and Holdings Group Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 189,328 | 187,093 | 181,113 | 118,507 | 105,128 | 98,008 | - | - |
| Change | - | -1.18% | -3.2% | -34.57% | -11.29% | -6.77% | - | - |
| Enterprise Value (EV) 1 | 340,123 | 353,900 | 385,919 | 324,782 | 319,776 | 325,009 | 291,849 | 311,252 |
| Change | - | 4.05% | 9.05% | -15.84% | -1.54% | 1.64% | -10.2% | 6.65% |
| P/E ratio | 6.54x | 6.8x | 9.89x | 9.8x | 21.1x | 18.3x | 14.2x | 15.9x |
| PBR | 1.05x | 0.95x | 0.97x | 0.61x | 0.54x | 0.5x | 0.48x | 0.49x |
| PEG | - | -1.37x | -0.3x | -0.3x | -0.4x | 2.48x | 0.5x | -1.5x |
| Capitalization / Revenue | 0.77x | 0.66x | 6.44x | 0.34x | 0.34x | 0.34x | 0.36x | 0.35x |
| EV / Revenue | 1.39x | 1.24x | 13.7x | 0.94x | 1.03x | 1.13x | 1.06x | 1.11x |
| EV / EBITDA | 6.35x | 6.91x | 10.6x | 12.5x | 12.7x | 14.3x | 12.8x | 13x |
| EV / EBIT | 6.51x | 7.12x | 111x | 13.4x | 21.2x | 17.9x | 16.4x | 16.2x |
| EV / FCF | 21.6x | 34x | 52.7x | 23.6x | 52.5x | 6.07x | 7.31x | -226x |
| FCF Yield | 4.64% | 2.94% | 1.9% | 4.24% | 1.9% | 16.5% | 13.7% | -0.44% |
| Dividend per Share 2 | 0.73 | 0.58 | 0.45 | 0.41 | - | 0.1997 | 0.2384 | 0.2504 |
| Rate of return | 4.61% | 3.71% | 2.97% | 4.14% | - | 2.42% | 2.89% | 3.03% |
| EPS 2 | 2.42 | 2.3 | 1.53 | 1.01 | 0.42 | 0.451 | 0.5826 | 0.5199 |
| Distribution rate | 30.2% | 25.2% | 29.4% | 40.6% | - | 44.3% | 40.9% | 48.2% |
| Net sales 1 | 245,262 | 285,048 | 28,111 | 346,828 | 311,666 | 287,916 | 275,666 | 279,961 |
| EBITDA 1 | 53,560 | 51,179 | 36,384 | 26,076 | 25,200 | 22,806 | 22,859 | 23,957 |
| EBIT 1 | 52,251 | 49,732 | 3,468 | 24,318 | 15,078 | 18,163 | 17,820 | 19,244 |
| Net income 1 | 28,908 | 27,577 | 1,830 | 12,067 | 5,001 | 5,381 | 7,065 | 6,191 |
| Net Debt 1 | 150,795 | 166,807 | 204,806 | 206,274 | 214,648 | 227,001 | 193,841 | 213,244 |
| Reference price 2 | 15.820 | 15.630 | 15.130 | 9.900 | 8.860 | 8.260 | 8.260 | 8.260 |
| Nbr of stocks (in thousands) | 11,967,616 | 11,970,108 | 11,970,443 | 11,970,443 | 11,865,412 | 11,865,412 | - | - |
| Announcement Date | 1/18/21 | 1/9/22 | 1/5/23 | 1/20/24 | 1/17/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 18.31x | 1.13x | 14.25x | 2.42% | 13.67B | ||
| 8.41x | 1.77x | 3.74x | 7.12% | 34.17B | ||
| 11.76x | 4.36x | 10.71x | 4.22% | 33.13B | ||
| 7.64x | 1.21x | 6.66x | 4.66% | 26.75B | ||
| 14.33x | 3.04x | 15.25x | 2.45% | 25.87B | ||
| 55.75x | 27.18x | 88.4x | 0.62% | 23.51B | ||
| 16.79x | 3.76x | 15.16x | 1.69% | 22.88B | ||
| 10.93x | 2.49x | 8.07x | 2.18% | 20.16B | ||
| 8.89x | 1.25x | 9.54x | 3.97% | 19.19B | ||
| Average | 16.98x | 5.13x | 19.09x | 3.26% | 24.37B | |
| Weighted average by Cap. | 16.36x | 5.15x | 18.33x | 3.55% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 600048 Stock
- Valuation Poly Developments and Holdings Group Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition