Valuation Unisplendour Corporation Limited

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 2026-07-07			5-day change	1st Jan Change
31.48 ^CNY	-5.49%		+19.97%	+27.97%

06-30	Unisplendour Names Chairman	MT
06-10	Unisplendour Completes Acquisition of Additional Stake in H3C Holdings	MT

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	90,035	-	-
Change	-	-14.62%	-0.82%	43.82%	-11.61%	27.97%	-	-
Enterprise Value (EV) ¹	61,207	50,187	52,869	101,753	92,252	111,075	110,100	90,035
Change	-	-18%	5.34%	92.46%	-9.34%	20.4%	-0.88%	-18.22%
P/E	30.4x	25.9x	26.3x	50.6x	41.7x	36.4x	27x	24.1x
PBR	2.18x	1.75x	1.63x	5.97x	4.77x	5.28x	4.42x	3.77x
PEG	-	64.84x	-10.44x	-2x	5.8x	0.8x	0.8x	2x
Capitalization / Revenue	0.97x	0.75x	0.72x	1.01x	0.73x	0.77x	0.67x	0.55x
EV / Revenue	0.9x	0.68x	0.68x	1.29x	0.95x	0.95x	0.82x	0.55x
EV / EBITDA	13.2x	9.15x	10.3x	27.1x	32.3x	22.6x	18.3x	12.6x
EV / EBIT	15x	12.1x	14.4x	46.9x	40.1x	33.1x	23.1x	17.7x
EV / FCF	-22.6x	14.2x	-18.9x	53.4x	31x	39.1x	25x	-
FCF Yield	-4.42%	7.05%	-5.29%	1.87%	3.23%	2.56%	4%	-
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%	0.29%	0.47%	-
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	31.48	31.48	31.48
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNISPLENDOUR CORPORATION LIMITED	36.39x	0.95x	22.56x	0.29%	13.25B
CEREBRAS SYSTEMS INC.	-49.91x	44.5x	-686.73x	-	40.01B
CDW CORPORATION	15.65x	0.96x	10.22x	1.83%	17.79B
MOBILEYE GLOBAL INC.	-1.88x	3.4x	23.31x	-.--%	8B
TATA TECHNOLOGIES LIMITED	35.72x	4.31x	24.91x	1.91%	3.11B
DIEBOLD NIXDORF, INCORPORATED	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%