Valuation Xiamen Jihong Co., Ltd

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2025-07-11			5-day change	1st Jan Change
15.51 ^CNY	-1.96%		+6.23%	+22.32%

07-03	Tranche Update on Xiamen Jihong Co., Ltd's Equity Buyback Plan announced on November 6, 2024.	CI
07-03	Xiamen Jihong's H1 Profit to Rise Up to 65%; Shares Up 1%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	5,894	12,200	8,226	5,898	7,916	4,802
Change	-	106.98%	-32.57%	-28.31%	34.22%	-39.33%
Enterprise Value (EV) ¹	5,563	11,655	7,770	5,304	7,116	4,306
Change	-	109.49%	-33.33%	-31.73%	34.16%	-39.49%
P/E ratio	17.4x	21.8x	35.4x	33x	22.4x	25.9x
PBR	4.19x	7.01x	4.4x	2.86x	3.47x	2.18x
PEG	-	0.3x	-0.6x	-1.7x	0.2x	-0.6x
Capitalization / Revenue	1.96x	2.77x	1.59x	1.1x	1.18x	0.87x
EV / Revenue	1.85x	2.64x	1.5x	0.99x	1.06x	0.78x
EV / EBITDA	12x	16.9x	22x	14.6x	15x	14.5x
EV / EBIT	14.2x	18.7x	29.5x	19.3x	18.5x	22.3x
EV / FCF	-61.1x	92.7x	-155x	38.4x	15.8x	29.9x
FCF Yield	-1.64%	1.08%	-0.64%	2.61%	6.32%	3.34%
Dividend per Share ²	0.0588	0.1	-	0.263	0.56	0.338
Rate of return	0.38%	0.31%	-	1.66%	2.72%	2.67%
EPS ²	0.8941	1.48	0.6	0.48	0.9189	0.49
Distribution rate	6.58%	6.76%	-	54.8%	60.9%	69%
Net sales ¹	3,009	4,410	5,178	5,376	6,695	5,529
EBITDA ¹	462.5	687.6	352.7	364	473.5	296.8
EBIT ¹	391.4	622.1	263.1	274.8	383.8	192.8
Net income ¹	326.3	558.7	227.3	184	345.1	181.9
Net Debt ¹	-331	-545.4	-456.4	-593.4	-799.7	-496.9
Reference price ²	15.58	32.24	21.23	15.84	20.56	12.68
Nbr of stocks (in thousands)	378,409	378,409	387,480	372,334	385,009	378,744
Announcement Date	4/14/20	4/22/21	4/25/22	4/11/23	3/29/24	4/1/25

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.($)
XIAMEN JIHONG CO., LTD	-	-	-	-	965M
ALIBABA GROUP HOLDING LIMITED	13.86x	1.35x	6.59x	1.33%	242B
PDD HOLDINGS INC.	13.51x	1.76x	8.02x	-.--%	149B
SHOPIFY INC.	319.66x	12.74x	74.34x	-.--%	145B
MERCADOLIBRE, INC.	48.11x	4.27x	26.72x	-.--%	121B
MEITUAN	20.28x	1.3x	10.24x	-.--%	93.33B
COPART, INC.	30.64x	9.02x	22.11x	-	45.89B
EBAY INC.	19.28x	3.76x	12.17x	1.49%	35.54B
VIPSHOP HOLDINGS LIMITED	7.61x	0.28x	2.88x	3%	7.83B
GLOBAL-E ONLINE LTD.	113.76x	5.31x	26.65x	-.--%	5.6B
Average	65.19x	4.42x	21.08x	0.73%	84.68B
Weighted average by Cap.	73.73x	4.33x	22.95x	0.5%