Company Valuation: Talent Property Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 190.7 167.7 163.9 61.67 93.82 74
Change - -12.05% -2.28% -62.37% 52.15% -21.13%
Enterprise Value (EV) 1 939.9 505.5 529.2 67.69 4.475 50.85
Change - -46.21% 4.69% -87.21% -93.39% 1,036.38%
P/E -1.89x 1.02x -4.19x -1.83x -0.68x -0.38x
PBR 0.11x 0.1x 0.1x 0.04x 0.06x 0.06x
PEG - -0x 0x 0.1x -0x -0x
Capitalization / Revenue 0.55x 0.49x 0.59x 0.08x 0.33x 0.31x
EV / Revenue 2.7x 1.47x 1.92x 0.09x 0.02x 0.21x
EV / EBITDA -14.3x 6.95x 6.81x 0.59x -0.08x -1.06x
EV / EBIT -13.9x 7.12x 7.11x 0.61x -0.08x -0.99x
EV / FCF 6.53x 1.53x -4.3x 0.22x 0.08x 0.87x
FCF Yield 15.3% 65.3% -23.2% 451% 1,260% 115%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.196 0.3187 -0.0761 -0.0656 -0.2691 -0.3805
Distribution rate - - - - - -
Net sales 1 348.2 344 276.1 766.7 284.6 241.8
EBITDA 1 -65.95 72.71 77.73 114.8 -53.39 -48.17
EBIT 1 -67.82 70.96 74.39 111.6 -58.24 -51.28
Net income 1 -100.9 164 -39.15 -33.78 -138.5 -195.8
Net Debt 1 749.2 337.8 365.3 6.02 -89.35 -23.15
Reference price 2 0.3705 0.3259 0.3184 0.1198 0.1823 0.1438
Nbr of stocks (in thousands) 514,657 514,657 514,657 514,657 514,657 514,657
Announcement Date 4/29/21 5/12/22 4/28/23 4/29/24 4/29/25 4/29/26
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.09M
15.68x4.94x13.3x3.23% 44.6B
8.45x1.48x7.55x4.18% 29.72B
19.91x4.14x16.91x1.25% 29.33B
5.58x0.6x1.23x9.03% 26.66B
14.34x3.11x14.91x2.45% 25.48B
9.07x2.34x7.2x3.85% 21.38B
14.8x6.76x18.15x1.45% 20.76B
Average 12.55x 3.34x 11.32x 3.63% 24.74B
Weighted average by Cap. 12.88x 3.39x 11.40x 3.64%

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. 760 Stock
  4. Valuation Talent Property Group Limited