Company Valuation: Zhewen Interactive Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,648 11,080 6,558 8,121 8,827 11,542
Change - 96.19% -40.81% 23.83% 8.7% 30.75%
Enterprise Value (EV) 1 5,233 11,123 7,217 7,897 9,081 11,836
Change - 112.53% -35.11% 9.41% 15% 30.33%
P/E 61.3x 38.3x 83.2x 39x 54.4x 130x
PBR 1.55x 2.81x 1.62x 1.6x 1.73x 2.23x
PEG - 0x -1.1x 0x -2.5x -2.9x
Capitalization / Revenue 0.61x 0.78x 0.45x 0.75x 1.15x 1.38x
EV / Revenue 0.57x 0.78x 0.49x 0.73x 1.18x 1.42x
EV / EBITDA 31.4x 32.5x 57.8x 59.3x -252x 68.4x
EV / EBIT 34.4x 33.1x 59.6x 60.4x -230x 119x
EV / FCF -48.9x -12.1x -16.8x 26.3x -351x 78.9x
FCF Yield -2.04% -8.23% -5.97% 3.81% -0.28% 1.27%
Dividend per Share 2 - - - - 0.05 -
Rate of return - - - - 0.84% -
EPS 2 0.07 0.22 0.06 0.14 0.11 0.06
Distribution rate - - - - 45.5% -
Net sales 1 9,261 14,294 14,737 10,818 7,703 8,349
EBITDA 1 166.4 342 124.8 133.2 -36.04 173.1
EBIT 1 152.3 335.6 121.1 130.6 -39.55 99.61
Net income 1 94.36 294.4 80.81 192.2 157.8 85.52
Net Debt 1 -414.1 43.02 658.8 -224.5 253.9 294.2
Reference price 2 4.290 8.430 4.990 5.460 5.980 7.820
Nbr of stocks (in thousands) 1,316,451 1,314,324 1,314,324 1,487,374 1,476,124 1,475,904
Announcement Date 3/30/21 3/30/22 4/24/23 4/19/24 4/11/25 3/30/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.51B
14.88x1.61x7.4x3.83% 28.78B
9.85x1.05x5.96x4.11% 22.1B
13.06x5.73x10.12x6.54% 11.14B
126.45x0.51x85.03x - 6.36B
11.95x0.82x5.16x-.--% 6.31B
17.13x1.42x4.4x2.73% 6.19B
18.27x0.76x4.59x3.59% 5.94B
-57.82x1.86x7.83x0% 5.49B
15.58x0.53x5.32x1.54% 4.24B
Average 18.82x 1.59x 15.09x 2.79% 9.81B
Weighted average by Cap. 16.93x 1.74x 11.92x 3.54%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Zhewen Interactive Group Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Zhewen Interactive Group Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Zhewen Interactive Group Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Zhewen Interactive Group Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 600986 Stock
  4. Valuation Zhewen Interactive Group Co., Ltd.