Valuation Unisplendour Corporation Limited
Stocks
000938
CNE0000010T1
Integrated Hardware & Software
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 33.62 CNY | +6.80% |
|
+16.49% | +36.67% |
| 06-30 | Unisplendour Names Chairman | MT |
| 06-10 | Unisplendour Completes Acquisition of Additional Stake in H3C Holdings | MT |
Company Valuation: Unisplendour Corporation Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 65,353 | 55,800 | 55,343 | 79,596 | 70,358 | 96,156 | - | - |
| Change | - | -14.62% | -0.82% | 43.82% | -11.61% | 36.67% | - | - |
| Enterprise Value (EV) 1 | 61,207 | 50,187 | 52,869 | 101,753 | 92,252 | 117,195 | 116,220 | 96,156 |
| Change | - | -18% | 5.34% | 92.46% | -9.34% | 27.04% | -0.83% | -17.26% |
| P/E | 30.4x | 25.9x | 26.3x | 50.6x | 41.7x | 38.9x | 28.8x | 25.8x |
| PBR | 2.18x | 1.75x | 1.63x | 5.97x | 4.77x | 5.64x | 4.72x | 4.03x |
| PEG | - | 64.84x | -10.44x | -2x | 5.8x | 0.8x | 0.8x | 2.2x |
| Capitalization / Revenue | 0.97x | 0.75x | 0.72x | 1.01x | 0.73x | 0.83x | 0.71x | 0.59x |
| EV / Revenue | 0.9x | 0.68x | 0.68x | 1.29x | 0.95x | 1.01x | 0.86x | 0.59x |
| EV / EBITDA | 13.2x | 9.15x | 10.3x | 27.1x | 32.3x | 23.8x | 19.3x | 13.5x |
| EV / EBIT | 15x | 12.1x | 14.4x | 46.9x | 40.1x | 34.9x | 24.4x | 18.9x |
| EV / FCF | -22.6x | 14.2x | -18.9x | 53.4x | 31x | 41.3x | 26.4x | - |
| FCF Yield | -4.42% | 7.05% | -5.29% | 1.87% | 3.23% | 2.42% | 3.79% | - |
| Dividend per Share 2 | 0.1 | - | 0.14 | 0.075 | 0.065 | 0.09 | 0.1478 | - |
| Rate of return | 0.44% | - | 0.72% | 0.27% | 0.26% | 0.27% | 0.44% | - |
| EPS 2 | 0.751 | 0.754 | 0.735 | 0.5498 | 0.5893 | 0.865 | 1.167 | 1.305 |
| Distribution rate | 13.3% | - | 19% | 13.6% | 11% | 10.4% | 12.7% | - |
| Net sales 1 | 67,638 | 74,058 | 77,308 | 79,024 | 96,748 | 116,326 | 134,697 | 163,726 |
| EBITDA 1 | 4,644 | 5,488 | 5,112 | 3,749 | 2,852 | 4,922 | 6,013 | 7,130 |
| EBIT 1 | 4,088 | 4,160 | 3,678 | 2,169 | 2,302 | 3,358 | 4,772 | 5,100 |
| Net income 1 | 2,148 | 2,158 | 2,103 | 1,572 | 1,686 | 2,485 | 3,345 | 3,740 |
| Net Debt 1 | -4,146 | -5,613 | -2,473 | 22,157 | 21,894 | 21,040 | 20,064 | - |
| Reference price 2 | 22.85 | 19.51 | 19.35 | 27.83 | 24.60 | 33.62 | 33.62 | 33.62 |
| Nbr of stocks (in thousands) | 2,860,080 | 2,860,080 | 2,860,080 | 2,860,080 | 2,860,080 | 2,860,080 | - | - |
| Announcement Date | 3/25/22 | 3/30/23 | 4/29/24 | 4/28/25 | 4/14/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.39x | 0.95x | 22.56x | 0.29% | 13.25B | |
| -49.91x | 44.5x | -686.73x | - | 40.01B | |
| 15.65x | 0.96x | 10.22x | 1.83% | 17.79B | |
| -1.88x | 3.4x | 23.31x | -.--% | 8B | |
| 35.72x | 4.31x | 24.91x | 1.91% | 3.11B | |
| 18.62x | 0.86x | 6.44x | - | 2.89B | |
| Average | 9.10x | 9.16x | -99.88x | 1.01% | 14.17B | |
| Weighted average by Cap. | -12.78x | 21.79x | -314.07x | 1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 000938 Stock
- Valuation Unisplendour Corporation Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
