|
Market Closed -
Hong Kong S.E.
06:08:03 26/08/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 1.460 HKD | -1.02% |
|
+3.55% | -33.33% |
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 | 24,405 | - | - |
| Change | - | -28.39% | 2.74% | 75.27% | 4.73% | -33.67% | - | - |
| Enterprise Value (EV) 1 | 27,242 | 19,509 | 20,044 | 33,208 | 31,578 | 16,143 | 14,607 | 12,749 |
| Change | - | -28.39% | 2.74% | 65.68% | -4.91% | -48.88% | -9.52% | -12.72% |
| P/E | 21.6x | 22.4x | 26.8x | -146x | 16.9x | 14.2x | 12.9x | 11.2x |
| PBR | - | - | 1.82x | 1.7x | 1.27x | 0.82x | 0.77x | 0.72x |
| PEG | - | -0.6x | -1x | 1x | -0x | -0.7x | 1.34x | 0.7x |
| Capitalization / Revenue | - | - | 5.1x | 8.93x | 9.68x | 5.56x | 4.91x | 4.34x |
| EV / Revenue | - | - | 5.1x | 8.44x | 8.31x | 3.67x | 2.94x | 2.26x |
| EV / EBITDA | - | - | 9.18x | 31.5x | 9.03x | 5.33x | 4.31x | 3.17x |
| EV / EBIT | - | - | 18.8x | 475x | 16.8x | 11.6x | 8.45x | 6.16x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.1366 | 0.0872 | 0.0646 | -0.0168 | 0.1298 | 0.104 | 0.114 | 0.132 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | 3,928 | 3,936 | 3,800 | 4,393 | 4,972 | 5,629 |
| EBITDA 1 | - | - | 2,183 | 1,056 | 3,495 | 3,026 | 3,393 | 4,016 |
| EBIT 1 | - | - | 1,063 | 69.9 | 1,885 | 1,396 | 1,729 | 2,070 |
| Net income 1 | 1,450 | 902.3 | 739.1 | -204.3 | 2,042 | 1,665 | 1,816 | 2,114 |
| Net Debt 1 | - | - | - | -1,922 | -5,215 | -8,261 | -9,798 | -11,656 |
| Reference price 2 | 2.950 | 1.950 | 1.730 | 2.450 | 2.190 | 1.475 | 1.475 | 1.475 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.18x | 3.67x | 5.33x | -.--% | 3.11B | |
| 49.77x | 0.9x | 7.05x | 1.88% | 11.97B | |
| -419.38x | 9.11x | -1165.2x | -.--% | 9.8B | |
| 26.82x | 3.2x | 13.76x | 1.39% | 8.2B | |
| 43.1x | 14.11x | 29.72x | 1.21% | 4.74B | |
| 10.79x | 1.51x | 8.03x | 4.38% | 4.38B | |
| 19.27x | 1.76x | 3.52x | 0.74% | 3.92B | |
| -90.62x | 1.57x | 14.67x | -.--% | 3.51B | |
| 153.13x | 3.96x | 28.32x | 0.33% | 3.4B | |
| Average | -21.44x | 4.42x | -117.20x | 1.1% | 5.89B | |
| Weighted average by Cap. | -51.28x | 4.47x | -204.93x | 1.19% |
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
- Valuation China Ruyi Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
