Valuation China Ruyi Holdings Limited OTC Markets
Stocks
HNTGF
BMG4404N1149
Entertainment Production
|
Market Closed -
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 16/09 | China Ruyi Expands AI Use Across Content Businesses | MT |
| 10/09 | China Ruyi's Next Act Needs a Bigger Audience |  |
Company Valuation: China Ruyi Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 27,242 | 19,509 | 20,044 | 35,130 | 36,793 | 25,232 | - | - |
| Change | - | -28.39% | 2.74% | 75.27% | 4.73% | -31.42% | - | - |
| Enterprise Value (EV) 1 | 27,242 | 19,509 | 20,044 | 33,208 | 31,578 | 17,906 | 16,693 | 15,162 |
| Change | - | -28.39% | 2.74% | 65.68% | -4.91% | -43.3% | -6.78% | -9.17% |
| P/E | 21.6x | 22.4x | 26.8x | -146x | 16.9x | 18.2x | 16.4x | 14x |
| PBR | - | - | 1.82x | 1.7x | 1.27x | 0.87x | 0.82x | 0.77x |
| PEG | - | -0.6x | -1x | 1x | -0x | -0.5x | 1.5x | 0.8x |
| Capitalization / Revenue | - | - | 5.1x | 8.93x | 9.68x | 6.59x | 5.83x | 5.14x |
| EV / Revenue | - | - | 5.1x | 8.44x | 8.31x | 4.68x | 3.85x | 3.09x |
| EV / EBITDA | - | - | 9.18x | 31.5x | 9.03x | 6.29x | 5.3x | 4.05x |
| EV / EBIT | - | - | 18.8x | 475x | 16.8x | 11x | 8.69x | 6.67x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.1366 | 0.0872 | 0.0646 | -0.0168 | 0.1298 | 0.084 | 0.093 | 0.109 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | 3,928 | 3,936 | 3,800 | 3,828 | 4,332 | 4,904 |
| EBITDA 1 | - | - | 2,183 | 1,056 | 3,495 | 2,847 | 3,152 | 3,744 |
| EBIT 1 | - | - | 1,063 | 69.9 | 1,885 | 1,630 | 1,921 | 2,273 |
| Net income 1 | 1,450 | 902.3 | 739.1 | -204.3 | 2,042 | 1,475 | 1,633 | 1,922 |
| Net Debt 1 | - | - | - | -1,922 | -5,215 | -7,326 | -8,539 | -10,070 |
| Reference price 2 | 2.950 | 1.950 | 1.730 | 2.450 | 2.190 | 1.525 | 1.525 | 1.525 |
| Nbr of stocks (in thousands) | 9,234,648 | 10,004,648 | 11,585,898 | 14,338,927 | 16,800,615 | 16,545,651 | - | - |
| Announcement Date | 31/3/22 | 31/3/23 | 28/3/24 | 31/3/25 | 31/3/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 50.13x | 0.88x | 6.91x | 1.97% | 11.42B | |
| -354.02x | 9.03x | -943.91x | -.--% | 9.69B | |
| 26.74x | 3.2x | 13.81x | 1.38% | 8.27B | |
| 51.7x | 2.46x | 5.31x | 0.51% | 5.29B | |
| 58.73x | 16.43x | 41.57x | 1.08% | 4.81B | |
| 11.7x | 1.46x | 7.64x | 4.35% | 4.09B | |
| 79.68x | 3.96x | 25.18x | 0.3% | 3.65B | |
| 18.15x | 4.68x | 6.29x | -.--% | 3.22B | |
| -93.45x | 1.5x | 14x | -.--% | 3.27B | |
| Average | -16.74x | 4.84x | -91.47x | 1.07% | 5.97B | |
| Weighted average by Cap. | -37.05x | 4.77x | -158.99x | 1.13% |
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
- Stock Market
- Stocks
- 136 Stock
- HNTGF Stock
- Valuation China Ruyi Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
