Company Valuation: Zhejiang Rongsheng Environmental Protection Paper Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,045 5,071 2,951 3,243 3,180 3,150
Change - 66.55% -41.81% 9.91% -1.94% -0.95%
Enterprise Value (EV) 1 2,439 4,558 2,433 2,391 2,204 2,478
Change - 86.87% -46.62% -1.71% -7.81% 12.42%
P/E 13.4x 18.2x 17.3x 12x 12.2x 15.4x
PBR 1.85x 2.71x 1.48x 1.45x 1.39x 1.5x
PEG - 1.1x -0.4x 0.2x - -0.9x
Capitalization / Revenue 1.8x 2.1x 1.15x 1.42x 1.42x 1.4x
EV / Revenue 1.44x 1.89x 0.95x 1.04x 0.99x 1.1x
EV / EBITDA 8.69x 14.3x 10.4x 6.89x 6.29x 8.02x
EV / EBIT 11.3x 18.6x 16.3x 9.54x 8.74x 11.8x
EV / FCF -216x -186x 499x 10.5x 14.3x -124x
FCF Yield -0.46% -0.54% 0.2% 9.5% 7% -0.81%
Dividend per Share 2 0.7 0.35 0.46 0.49 0.5 2.08
Rate of return 5.76% 1.82% 4.22% 4.09% 4.08% 16.4%
EPS 2 0.91 1.06 0.63 1 1 0.82
Distribution rate 76.9% 33% 73% 49% 50% 254%
Net sales 1 1,695 2,415 2,563 2,291 2,235 2,253
EBITDA 1 280.7 318.7 234.7 346.8 350.5 309.2
EBIT 1 216.2 244.4 149.1 250.7 252.1 209.5
Net income 1 231.9 284.4 168.1 270.7 286.3 223.7
Net Debt 1 -605.8 -513.2 -517.9 -851.8 -975.7 -671.7
Reference price 2 12.16 19.27 10.90 11.98 12.24 12.65
Nbr of stocks (in thousands) 250,406 263,170 270,716 270,715 259,818 249,010
Announcement Date 3/30/21 3/30/22 4/21/23 2/27/24 3/25/25 3/31/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 626M
10.21x1.38x8.24x2.98% 5.63B
20.79x0.67x6.96x5.01% 1.43B
16.5x - - - 1.22B
20x0.59x8.51x1.14% 956M
Average 16.87x 0.88x 7.90x 3.04% 1.97B
Weighted average by Cap. 13.69x 1.16x 8.04x 3.12%

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. 603165 Stock
  4. Valuation Zhejiang Rongsheng Environmental Protection Paper Co., Ltd.