Valuation Unisplendour Corporation Limited

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 2026-06-30			5-day change	1st Jan Change
28.86 ^CNY	+9.98%		+7.25%	+17.32%

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	82,542	-	-
Change	-	-14.62%	-0.82%	43.82%	-11.61%	17.32%	-	-
Enterprise Value (EV) ¹	61,207	50,187	52,869	101,753	92,252	103,581	102,606	82,542
Change	-	-18%	5.34%	92.46%	-9.34%	12.28%	-0.94%	-19.55%
P/E	30.4x	25.9x	26.3x	50.6x	41.7x	33.4x	24.7x	22.1x
PBR	2.18x	1.75x	1.63x	5.97x	4.77x	4.84x	4.05x	3.46x
PEG	-	64.84x	-10.44x	-2x	5.8x	0.7x	0.7x	1.9x
Capitalization / Revenue	0.97x	0.75x	0.72x	1.01x	0.73x	0.71x	0.61x	0.5x
EV / Revenue	0.9x	0.68x	0.68x	1.29x	0.95x	0.89x	0.76x	0.5x
EV / EBITDA	13.2x	9.15x	10.3x	27.1x	32.3x	21x	17.1x	11.6x
EV / EBIT	15x	12.1x	14.4x	46.9x	40.1x	30.8x	21.5x	16.2x
EV / FCF	-22.6x	14.2x	-18.9x	53.4x	31x	36.5x	23.3x	-
FCF Yield	-4.42%	7.05%	-5.29%	1.87%	3.23%	2.74%	4.29%	-
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%	0.31%	0.51%	-
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	28.86	28.86	28.86
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNISPLENDOUR CORPORATION LIMITED	30.34x	0.83x	19.52x	0.34%	11.04B
CEREBRAS SYSTEMS INC.	-54.21x	54.66x	-846.87x	-	48.97B
CDW CORPORATION	15.71x	0.96x	10.25x	1.82%	17.86B
MOBILEYE GLOBAL INC.	-1.64x	2.89x	19.8x	-.--%	6.99B
TATA TECHNOLOGIES LIMITED	35.66x	4.27x	24.53x	1.95%	3.07B
DIEBOLD NIXDORF, INCORPORATED	18.6x	0.86x	6.43x	-	2.89B
Average	7.41x	10.74x	-127.72x	1.03%	15.14B
Weighted average by Cap.	-20.78x	30.15x	-449.66x	1.09%