Valuation DPC Dash Ltd

Stocks

Market Closed - Hong Kong S.E. 07:08:08 30/10/26 pm AEDT			5-day change	1st Jan Change
30.90 ^HKD	-0.96%		-5.79%	-56.87%

12/10	Dpc Dash - Domino's Pizza China Expands Store Network and Enters Additional Cities	CI
27/08	Jefferies Adjusts DPC Dash's Price Target to HK$82 From HK$80, Keeps at Buy	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,314	9,569	8,464	3,450	-	-
Change	-	30.84%	-11.55%	-59.23%	-	-
Enterprise Value (EV) ¹	6,495	8,700	7,662	4,094	4,256	4,239
Change	-	33.96%	-11.93%	-46.57%	3.95%	-0.4%
P/E	-256x	175x	61.3x	19.4x	13.3x	9.84x
PBR	3.48x	4.27x	3.46x	1.32x	1.2x	1.08x
PEG	2.8x	-1x	0x	0.7x	0.3x	0.3x
Capitalization / Revenue	2.4x	2.22x	1.57x	0.54x	0.45x	0.38x
EV / Revenue	2.13x	2.02x	1.42x	0.64x	0.55x	0.47x
EV / EBITDA	21.5x	17.6x	12.1x	5.75x	4.47x	2.99x
EV / EBIT	-152x	51.7x	27.2x	13.2x	10.4x	7.62x
EV / FCF	26.1x	-	-	8.36x	8.28x	5.03x
FCF Yield	3.83%	-	-	12%	12.1%	19.9%
Dividend per Share ²	-	-	-	-	0.5765	0.787
Rate of return	-	-	-	-	2.2%	3%
EPS ²	-0.22	0.42	1.05	1.349	1.978	2.665
Distribution rate	-	-	-	-	29.1%	29.5%
Net sales ¹	3,051	4,314	5,382	6,440	7,669	9,065
EBITDA ¹	301.7	495.2	634.6	712	953.2	1,418
EBIT ¹	-42.6	168.2	281.8	309.1	409.9	556.2
Net income ¹	-26.6	55.2	141.9	177.6	257.5	352.5
Net Debt ¹	-819.2	-869.3	-801.7	643.8	805.6	788.7
Reference price ²	56.23	73.30	64.39	26.22	26.22	26.22
Nbr of stocks (in thousands)	130,068	130,559	131,459	131,619	-	-
Announcement Date	27/3/24	27/3/25	25/3/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DPC DASH LTD	19.43x	0.64x	5.75x	-.--%	518M
MCDONALD'S CORPORATION	20.17x	7.89x	14.28x	2.91%	183B
STARBUCKS CORPORATION	46.31x	3.62x	23.48x	2.43%	118B
COMPASS GROUP PLC	25.34x	1.28x	12.56x	2.19%	57.32B
YUM! BRANDS, INC.	16.65x	6.07x	18.01x	1.93%	42.41B
CHIPOTLE MEXICAN GRILL, INC.	29.8x	3.52x	20.55x	-.--%	40.34B
RESTAURANT BRANDS INTERNATIONAL INC.	14.71x	3.84x	12.02x	3.56%	25.22B
DARDEN RESTAURANTS, INC.	19.58x	1.99x	12.04x	2.96%	24.91B
YUM CHINA HOLDINGS, INC.	15.54x	1.11x	7.34x	2.59%	15.59B
ARAMARK	29.84x	0.94x	12.1x	0.88%	14.23B
Average	23.74x	3.09x	13.81x	1.94%	52.14B
Weighted average by Cap.	26.96x	4.83x	16.47x	2.38%