Company Valuation: ZYNP Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2024 2025 2026 2027 2028
Market Cap 1 3,166 3,683 7,608 6,884 - -
Change - - 106.55% -9.51% - -
Enterprise Value (EV) 3,166 3,683 7,608 6,884 6,884 6,884
Change - - 106.55% -9.51% 0% 0%
P/E 19.2x 17.9x 18.5x 12.3x 10.9x 8.86x
PBR - - 2.02x 1.65x 1.49x 1.33x
PEG - - 0x 0.3x 0.9x 0.4x
Capitalization / Revenue - - 1.94x 1.46x 1.23x 1.03x
EV / Revenue - - 0x 1.46x 1.23x 1.03x
EV / EBITDA - - - - - -
EV / EBIT - - 0x 10.3x 8.57x 6.93x
EV / FCF - - -0x 9.18x 53x 14.2x
FCF Yield - - -0.07% 10.9% 1.89% 7.06%
Dividend per Share 2 - - 0.2 0.26 0.29 0.36
Rate of return - - 1.55% 2.22% 2.48% 3.08%
EPS 2 0.28 0.35 0.7 0.95 1.07 1.32
Distribution rate - - 28.6% 27.4% 27.1% 27.3%
Net sales 1 - - 3,922 4,706 5,601 6,665
EBITDA - - - - - -
EBIT 1 - - 540.6 667 803 993
Net income 1 167.2 203.9 409.3 557 627 775
Net Debt - - - - - -
Reference price 2 5.38 6.26 12.93 11.70 11.70 11.70
Nbr of stocks (in thousands) 588,410 588,410 588,410 588,410 - -
Announcement Date 4/27/23 4/24/25 4/23/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.65x - - 2.16% 1.05B
19.29x2.11x11.57x1.52% 75.87B
54.01x9.69x48.61x1.27% 14.84B
25.26x2.42x14.85x-.--% 9.61B
13.94x1.59x8.67x1.2% 4.96B
69.01x - - 0.83% 4.51B
16.37x2.19x10.81x0.48% 3.77B
38.26x - - - 3.07B
20.26x - - 2.27% 2.62B
14.17x0.28x3.64x1.73% 1.87B
Average 28.32x 3.05x 16.36x 1.27% 12.22B
Weighted average by Cap. 25.87x 3.10x 16.52x 1.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 002448 Stock
  4. Valuation ZYNP Corporation