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 6,961 - -
Change - - 106.55% -8.51% - -
Enterprise Value (EV) 3,166 3,683 7,608 6,961 6,961 6,961
Change - - 106.55% -8.51% 0% 0%
P/E 19.2x 17.9x 18.5x 12.5x 11.1x 8.96x
PBR - - 2.02x 1.67x 1.51x 1.34x
PEG - - 0x 0.4x 0.9x 0.4x
Capitalization / Revenue - - 1.94x 1.48x 1.24x 1.04x
EV / Revenue - - 0x 1.48x 1.24x 1.04x
EV / EBITDA - - - - - -
EV / EBIT - - 0x 10.4x 8.67x 7.01x
EV / FCF - - -0x 9.28x 53.5x 14.3x
FCF Yield - - -0.07% 10.8% 1.87% 6.98%
Dividend per Share 2 - - 0.2 0.26 0.29 0.36
Rate of return - - 1.55% 2.2% 2.45% 3.04%
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 11.83 11.83 11.83
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.($)
12.32x - - 2.22% 1.02B
19.28x2.11x11.57x1.52% 75.84B
54.05x9.7x48.65x1.27% 14.92B
25.07x2.41x14.73x-.--% 9.53B
14.16x1.61x8.78x1.18% 5.04B
75.91x - - 0.76% 4.97B
16.76x2.24x11.03x0.47% 3.86B
39.61x - - - 3.18B
21.32x - - 2.16% 2.76B
13.88x0.27x3.53x1.76% 1.83B
Average 29.23x 3.06x 16.38x 1.26% 12.3B
Weighted average by Cap. 26.38x 3.11x 16.55x 1.31%

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