Company Valuation: Yantai Zhenghai Magnetic Material Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 13,668 10,077 9,613 10,264 14,305 11,992 - -
Change - -26.27% -4.6% 6.77% 39.37% -16.17% - -
Enterprise Value (EV) 13,668 10,077 9,613 10,264 14,305 11,992 11,992 11,992
Change - -26.27% -4.6% 6.77% 39.37% -16.17% 0% 0%
P/E 53.4x 25.6x 21.3x 112x 42.9x 34.1x 24.5x 21.6x
PBR - 3.15x 2.48x 2.79x 2.8x 2.27x 2.15x 2.01x
PEG - 0.5x 1.7x -1.4x 0x 6.14x 0.6x 1.6x
Capitalization / Revenue - 1.59x 1.64x 1.85x 2.03x 1.45x 1.26x 1.1x
EV / Revenue - 0x 0x 0x 0x 1.45x 1.26x 1.1x
EV / EBITDA - 0x 0x - 0x 21.1x 16.8x 14.8x
EV / EBIT - 0x 0x 0x 0x 30.8x 21.8x 18.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.2 0.2 - - - - -
Rate of return - 1.6% 1.71% - - - - -
EPS 2 0.32 0.49 0.55 0.11 0.36 0.38 0.53 0.6
Distribution rate - 40.8% 36.4% - - - - -
Net sales 1 - 6,319 5,874 5,539 7,031 8,247 9,525 10,910
EBITDA 1 - 538.8 694.2 - 488.4 569 715 811
EBIT 1 - 433.1 557.3 164.3 308.2 389 551 641
Net income 1 265 404.1 447.5 92.34 307.4 354 491 561
Net Debt - - - - - - - -
Reference price 2 17.08 12.53 11.72 12.31 15.46 12.96 12.96 12.96
Nbr of stocks (in thousands) 800,216 804,216 820,244 833,790 925,309 925,309 - -
Announcement Date 3/28/22 3/12/23 3/27/24 4/22/25 3/30/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.11x - - - 1.8B
20.75x8.08x12.3x2.6% 140B
19.13x2.97x7x1% 85.01B
20.34x4.27x6.53x2.26% 41B
8.84x0.91x4.25x3.92% 39.45B
11.65x3.67x5.88x6.76% 22.57B
54.48x3.52x10.64x0.09% 18.74B
13.32x4.31x8.31x-.--% 14.61B
10.61x1.34x5.59x3.15% 14.11B
Average 21.47x 3.63x 7.56x 2.47% 42B
Weighted average by Cap. 19.62x 4.86x 8.75x 2.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Yantai Zhenghai Magnetic Material Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Yantai Zhenghai Magnetic Material Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Yantai Zhenghai Magnetic Material Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Yantai Zhenghai Magnetic Material Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 300224 Stock
  4. Valuation Yantai Zhenghai Magnetic Material Co., Ltd.