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 7,155 - -
Change - - 106.55% -5.96% - -
Enterprise Value (EV) 3,166 3,683 7,608 7,155 7,155 7,155
Change - - 106.55% -5.96% 0% 0%
P/E 19.2x 17.9x 18.5x 12.8x 11.4x 9.21x
PBR - - 2.02x 1.72x 1.55x 1.38x
PEG - - 0x 0.4x 0.9x 0.4x
Capitalization / Revenue - - 1.94x 1.52x 1.28x 1.07x
EV / Revenue - - 0x 1.52x 1.28x 1.07x
EV / EBITDA - - - - - -
EV / EBIT - - 0x 10.7x 8.91x 7.21x
EV / FCF - - -0x 9.54x 55x 14.7x
FCF Yield - - -0.07% 10.5% 1.82% 6.79%
Dividend per Share 2 - - 0.2 0.26 0.29 0.36
Rate of return - - 1.55% 2.14% 2.38% 2.96%
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 12.16 12.16 12.16
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.($)
12.57x - - 2.18% 1.04B
23.31x2.55x13.92x1.24% 91.33B
56.99x10.89x51.76x1.16% 16.27B
31.25x3.05x18.54x-.--% 12.24B
16.48x1.83x9.93x1.04% 5.77B
19.18x2.55x12.54x0.43% 4.43B
65.32x - - 0.88% 4.24B
38.85x - - - 3.1B
16.78x - - 2.36% 2.51B
14.82x0.28x3.84x1.74% 1.82B
Average 29.56x 3.52x 18.42x 1.22% 14.27B
Weighted average by Cap. 28.71x 3.56x 18.66x 1.11%

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