|
Market Closed -
Hong Kong S.E.
06:08:33 28/08/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 1.430 HKD | -0.69% |
|
+0.35% | -34.70% |
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 | 23,660 | - | - |
| Change | - | -28.39% | 2.74% | 75.27% | 4.73% | -35.69% | - | - |
| Enterprise Value (EV) 1 | 27,242 | 19,509 | 20,044 | 33,208 | 31,578 | 15,399 | 13,862 | 12,004 |
| Change | - | -28.39% | 2.74% | 65.68% | -4.91% | -51.24% | -9.98% | -13.41% |
| P/E | 21.6x | 22.4x | 26.8x | -146x | 16.9x | 13.8x | 12.5x | 10.8x |
| PBR | - | - | 1.82x | 1.7x | 1.27x | 0.79x | 0.74x | 0.69x |
| PEG | - | -0.6x | -1x | 1x | -0x | -0.7x | 1.3x | 0.7x |
| Capitalization / Revenue | - | - | 5.1x | 8.93x | 9.68x | 5.39x | 4.76x | 4.2x |
| EV / Revenue | - | - | 5.1x | 8.44x | 8.31x | 3.51x | 2.79x | 2.13x |
| EV / EBITDA | - | - | 9.18x | 31.5x | 9.03x | 5.09x | 4.09x | 2.99x |
| EV / EBIT | - | - | 18.8x | 475x | 16.8x | 11x | 8.02x | 5.8x |
| 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 | 1.430 | 1.430 | 1.430 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.75x | 3.51x | 5.09x | -.--% | 3.02B | |
| 50.75x | 0.91x | 7.11x | 1.84% | 12.21B | |
| -401.96x | 8.73x | -913.28x | -.--% | 9.38B | |
| 26.76x | 3.18x | 13.66x | 1.39% | 8.14B | |
| 56.71x | 16.1x | 40.89x | 0.46% | 4.76B | |
| 10.69x | 1.51x | 8.01x | 4.43% | 4.31B | |
| 22.1x | 1.71x | 3.05x | 0.74% | 3.93B | |
| -87.69x | 1.53x | 14.35x | -.--% | 3.39B | |
| 74.28x | 3.63x | 23.07x | 0.33% | 3.4B | |
| Average | -26.07x | 4.53x | -88.67x | 1.02% | 5.84B | |
| Weighted average by Cap. | -48.20x | 4.51x | -151.92x | 1.12% |
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
