Company Valuation: X Financial

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 698.6 1,049 1,143 1,250 2,883 1,653
Change - 50.14% 8.93% 9.37% 130.69% -42.65%
Enterprise Value (EV) 1 341.2 654.9 673 669.7 2,267 1,121
Change - 91.93% 2.76% -0.49% 238.49% -50.56%
P/E -0.53x 1.3x 1.38x 1.06x 1.93x 1.11x
PBR 0.23x 0.26x 0.21x 0.22x 0.37x 0.2x
PEG - -0x 0.48x 0x 0.1x 0.1x
Capitalization / Revenue 0.32x 0.29x 0.32x 0.26x 0.49x 0.22x
EV / Revenue 0.16x 0.18x 0.19x 0.14x 0.39x 0.15x
EV / EBITDA -0.76x 0.5x 0.63x 0.44x 0.61x 0.23x
EV / EBIT -0.74x 0.5x 0.63x 0.45x 0.61x 0.23x
EV / FCF 0.97x 0.45x -0.75x -1.29x 0.96x 0.81x
FCF Yield 103% 224% -134% -77.3% 105% 123%
Dividend per Share 2 - - - 1.191 3.066 3.92
Rate of return - - - 4.59% 5.04% 10%
EPS 2 -24.44 14.7 15.12 24.48 31.5 35.22
Distribution rate - - - 4.87% 9.73% 11.1%
Net sales 1 2,193 3,626 3,563 4,815 5,872 7,639
EBITDA 1 -448.2 1,310 1,075 1,510 3,708 4,848
EBIT 1 -460.1 1,302 1,069 1,505 3,700 4,836
Net income 1 -1,309 825.4 812 1,187 1,540 1,465
Net Debt 1 -357.4 -393.9 -469.6 -579.9 -615.9 -532.4
Reference price 2 13.06 19.12 20.83 25.95 60.80 39.17
Nbr of stocks (in thousands) 53,503 54,853 54,853 48,150 47,412 42,209
Announcement Date 5/14/21 4/28/22 4/27/23 4/29/24 4/25/25 4/30/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 199M
53.91x18.31x34.06x-.--% 101B
15.84x3.33x7.44x1.7% 85.94B
24.08x6.91x13.28x-.--% 34.03B
36.13x3.82x12.32x-.--% 24.11B
36.38x18.36x30.12x2.34% 23.22B
85.52x6.8x28.93x-.--% 23B
5.73x2.84x6.76x4.71% 19.67B
7.68x - - 8.22% 18.98B
11.84x-0.75x-1.32x-.--% 15.8B
Average 30.79x 7.45x 16.45x 1.89% 34.62B
Weighted average by Cap. 34.01x 9.46x 19.30x 1.3%

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. XYF Stock
  4. Valuation X Financial
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!