Company Valuation: Qinglong Pipes Industry Group Co., Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,489 2,798 2,688 3,128 3,832 3,610
Change - 12.42% -3.94% 16.38% 22.49% -5.78%
Enterprise Value (EV) 1 2,279 2,870 2,735 3,175 3,841 3,334
Change - 25.95% -4.71% 16.11% 20.98% -13.21%
P/E 14.9x 19.5x 16.1x 134x 14.3x 28x
PBR 1.19x 1.28x 1.16x 1.38x 1.55x 1.42x
PEG - -1.4x 1x -1.6x 0x -0.5x
Capitalization / Revenue 1.21x 1.15x 1.04x 1.52x 1.36x 1.37x
EV / Revenue 1.1x 1.18x 1.06x 1.54x 1.36x 1.27x
EV / EBITDA 8.86x 10.4x 10x 23x 9.58x 12.5x
EV / EBIT 13.1x 15.2x 14.5x 52x 12.3x 20.8x
EV / FCF -85.1x -8.01x -25.9x 40.7x -53.9x 9.06x
FCF Yield -1.18% -12.5% -3.87% 2.46% -1.86% 11%
Dividend per Share 2 0.18 0.18 0.2 0.09 0.21 0.16
Rate of return 2.42% 2.15% 2.48% 0.96% 1.81% 1.46%
EPS 2 0.5 0.43 0.5 0.07 0.81 0.39
Distribution rate 36% 41.9% 40% 129% 25.9% 41%
Net sales 1 2,064 2,437 2,574 2,061 2,818 2,628
EBITDA 1 257.1 276.2 272.7 137.9 401 266.9
EBIT 1 174.3 189.2 188.4 61.02 313.4 160.3
Net income 1 167.5 143 168.2 24.87 267.7 129.6
Net Debt 1 -210.5 71.58 46.67 47 9.535 -276.7
Reference price 2 7.43 8.37 8.06 9.38 11.60 10.93
Nbr of stocks (in thousands) 334,992 334,312 333,487 333,487 330,325 330,325
Announcement Date 4/27/21 3/29/22 3/29/23 4/9/24 4/23/25 4/17/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 495M
15.2x1.77x8.7x1.82% 57.06B
18.81x2.55x10.04x2.76% 45.43B
33.54x6.06x18.42x0.69% 35.77B
34.32x3.39x18.03x1.13% 34.53B
30.24x4.63x15.74x0.8% 34.01B
11.74x1.41x6.58x2.62% 29B
16.38x2.05x8.3x1.34% 21.92B
66.91x4.15x64.3x0.34% 20.71B
14.8x4.79x9.65x2.68% 18.07B
Average 26.88x 3.42x 17.75x 1.58% 29.7B
Weighted average by Cap. 25.25x 3.26x 15.68x 1.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Qinglong Pipes Industry Group Co., Ltd

Historical PBR trend

Valuation ratios - PBR - Qinglong Pipes Industry Group Co., Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Qinglong Pipes Industry Group Co., Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Qinglong Pipes Industry Group Co., Ltd

  1. Stock Market
  2. Stocks
  3. 002457 Stock
  4. Valuation Qinglong Pipes Industry Group Co., Ltd