Valuation Shandong Bohui Paper Industry Co.,Ltd.

Stocks

End-of-day quote Shanghai S.E. 2026-10-28			5-day change	1st Jan Change
4.210 ^CNY	-0.47%		-7.88%	-38.36%

10-23	Shandong Bohui Paper Industry Co.,Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
08-28	Shandong Bohui Paper Industry Co.,Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	20,093	13,639	11,262	7,681	6,382	9,131
Change	-	-32.12%	-17.43%	-31.8%	-16.91%	43.07%
Enterprise Value (EV) ¹	24,002	17,016	17,815	12,324	11,567	14,539
Change	-	-29.11%	4.7%	-30.83%	-6.14%	25.69%
P/E	24.1x	8.04x	50.3x	42.2x	36.3x	55.4x
PBR	3.3x	1.87x	1.69x	1.15x	0.94x	1.23x
PEG	-	0x	-0.6x	-2.5x	-11.12x	-4.1x
Capitalization / Revenue	1.44x	0.84x	0.61x	0.41x	0.34x	0.48x
EV / Revenue	1.72x	1.05x	0.97x	0.66x	0.61x	0.76x
EV / EBITDA	9.88x	5.28x	13.1x	9.64x	9.03x	11.5x
EV / EBIT	14.6x	6.85x	29.9x	21.4x	22.5x	27.3x
EV / FCF	7.39x	16.8x	-11.8x	13.2x	-9.87x	-83.9x
FCF Yield	13.5%	5.95%	-8.49%	7.59%	-10.1%	-1.19%
Dividend per Share ²	0.1264	0.2705	0.0184	0.0294	0.0284	0.0233
Rate of return	0.84%	2.62%	0.21%	0.47%	0.55%	0.34%
EPS ²	0.6239	1.286	0.1767	0.147	0.1422	0.1232
Distribution rate	20.3%	21%	10.4%	20%	20%	18.9%
Net sales ¹	13,982	16,276	18,362	18,693	18,930	19,158
EBITDA ¹	2,428	3,220	1,361	1,279	1,281	1,267
EBIT ¹	1,641	2,483	595.3	576.6	513.7	531.7
Net income ¹	834.1	1,706	228.1	181.8	175.8	155.5
Net Debt ¹	3,909	3,376	6,553	4,643	5,185	5,409
Reference price ²	15.030	10.340	8.890	6.210	5.160	6.830
Nbr of stocks (in thousands)	1,336,844	1,319,085	1,266,844	1,236,814	1,236,814	1,336,844
Announcement Date	3/30/21	4/15/22	4/20/23	4/29/24	4/29/25	4/23/26

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SHANDONG BOHUI PAPER INDUSTRY CO.,LTD.	-	-	-	-	848M
UPM-KYMMENE OYJ	17.87x	1.68x	10.7x	6.14%	14.41B
SUZANO S.A.	6.43x	2.36x	5.75x	3.31%	10.96B
HOLMEN AB	21.38x	2.39x	11.67x	2.97%	4.61B
SHANDONG SUNPAPER CO., LTD.	9.71x	1.34x	7.98x	3.13%	5.4B
OJI HOLDINGS CORPORATION	21.31x	0.84x	10.72x	4.34%	4.46B
KLABIN S.A.	13.96x	2.27x	6.28x	5.53%	4.3B
THE NAVIGATOR COMPANY, S.A.	18.78x	1.64x	8.88x	4.66%	2.38B
EMPRESAS CMPC S.A.	17.64x	0.99x	6.59x	1.7%	2.39B
PT INDAH KIAT PULP & PAPER TBK	3.58x	-	-	-	2.05B
Average	14.52x	1.69x	8.57x	3.97%	5.18B
Weighted average by Cap.	14.29x	1.80x	8.71x	4.37%