Company Valuation: China Hainan Rubber Industry Group Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 18,744 18,145 23,152 25,035 28,886 -
Change - -3.2% 27.59% 8.13% 15.38% -
Enterprise Value (EV) 18,744 18,145 23,152 25,035 28,886 28,886
Change - -3.2% 27.59% 8.13% 15.38% 0%
P/E 274x 61.1x 224x -243x 113x 61.4x
PBR - - 2.35x 2.57x - -
PEG - 0x -3.4x 1x -0x 0.7x
Capitalization / Revenue - - 466,086x 592,716x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - 0.0109 - - -
Rate of return - - 0.2% - - -
EPS 2 0.016 0.0694 0.0242 -0.0241 0.06 0.11
Distribution rate - - 45% - - -
Net sales - - 49,673 42,237 - -
EBITDA - - - - - -
EBIT - - -559.2 -515.3 - -
Net income 1 68.29 - 103.4 -103 240 450
Net Debt - - - - - -
Reference price 2 4.380 4.240 5.410 5.850 6.750 6.750
Nbr of stocks (in thousands) 4,279,428 4,279,428 4,279,428 4,279,428 4,279,428 -
Announcement Date 27/4/23 29/4/24 26/4/25 28/4/26 - -
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
112.5x - - - 4.32B
13.91x1.06x5.68x3.31% 31.83B
13.83x1x5.56x3.97% 25.67B
14.79x1.25x5.43x3.92% 8.23B
8.97x1.15x5.55x3.22% 7.21B
9.19x0.94x5.38x3.22% 5.85B
5.85x0.49x3.11x4.82% 5.76B
8.45x - - 3.6% 5.59B
24.5x1.55x11.96x0.19% 5.49B
15.07x - - 3.2% 4.83B
Average 22.71x 1.06x 6.10x 3.27% 10.48B
Weighted average by Cap. 17.29x 1.05x 5.81x 3.44%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Hainan Rubber Industry Group Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - China Hainan Rubber Industry Group Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Hainan Rubber Industry Group Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Hainan Rubber Industry Group Co.,Ltd.

  1. Stock Market
  2. Stocks
  3. 601118 Stock
  4. Valuation China Hainan Rubber Industry Group Co.,Ltd.