|
Market Closed -
Hong Kong S.E.
07:08:08 30/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 1.245 HKD | -2.35% |
|
-8.12% | -43.15% |
| 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 | 20,599 | - | - |
| Change | - | -28.39% | 2.74% | 75.27% | 4.73% | -44.01% | - | - |
| Enterprise Value (EV) 1 | 27,242 | 19,509 | 20,044 | 33,208 | 31,578 | 13,273 | 12,060 | 10,529 |
| Change | - | -28.39% | 2.74% | 65.68% | -4.91% | -57.97% | -9.14% | -12.7% |
| P/E | 21.6x | 22.4x | 26.8x | -146x | 16.9x | 14.8x | 13.4x | 11.4x |
| PBR | - | - | 1.82x | 1.7x | 1.27x | 0.71x | 0.67x | 0.63x |
| PEG | - | -0.6x | -1x | 1x | -0x | -0.4x | 1.3x | 0.7x |
| Capitalization / Revenue | - | - | 5.1x | 8.93x | 9.68x | 5.38x | 4.76x | 4.2x |
| EV / Revenue | - | - | 5.1x | 8.44x | 8.31x | 3.47x | 2.78x | 2.15x |
| EV / EBITDA | - | - | 9.18x | 31.5x | 9.03x | 4.66x | 3.83x | 2.81x |
| EV / EBIT | - | - | 18.8x | 475x | 16.8x | 8.14x | 6.28x | 4.63x |
| 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 | 1.245 | 1.245 | 1.245 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.18x | 3.6x | 4.84x | -.--% | 2.69B | |
| -357.89x | 1.53x | 16.09x | -.--% | 41.43B | |
| -9.32x | 1.72x | 9.29x | 2.37% | 39.83B | |
| 21.65x | 2.42x | 11.57x | 3.43% | 32.02B | |
| 53.32x | 3.68x | 27.11x | -.--% | 23.2B | |
| 21.31x | 2.71x | 11.35x | 2.53% | 15.94B | |
| 35.13x | 1.78x | 16.2x | 2.36% | 11.64B | |
| 26.59x | 3.36x | 14.52x | 1.36% | 8.78B | |
| -245.72x | 10.43x | 301.77x | -.--% | 7.47B | |
| 122.63x | 3.1x | 6.75x | 0.35% | 6.54B | |
| Average | -31.71x | 3.43x | 41.95x | 1.24% | 18.95B | |
| Weighted average by Cap. | -70.05x | 2.62x | 25.56x | 1.51% |
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
