Company Valuation: Guangzhou Pearl River Development Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 2,962 2,816 4,822 3,539 - -
Change - -4.9% 71.23% -26.61% - -
Enterprise Value (EV) 2,962 2,816 4,822 3,539 3,539 3,539
Change - -4.9% 71.23% -26.61% 0% 0%
P/E -49.6x 165x 54.5x 40x 32x 24.6x
PBR - - - 3.11x 3.44x 3.72x
PEG - -1x 0x ∞x 1.3x 0.8x
Capitalization / Revenue - - - 2.08x 1.93x 1.79x
EV / Revenue - - - 2.08x 1.93x 1.79x
EV / EBITDA - - - - - -
EV / EBIT - - - 28.5x 22.4x 17.4x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.07 0.02 0.08 0.08 0.1 0.13
Distribution rate - - - - - -
Net sales 1 - - - 1,705 1,835 1,980
EBITDA - - - - - -
EBIT 1 - - - 124 158 204
Net income 1 -62.96 15.57 - 90 115 147
Net Debt - - - - - -
Reference price 2 3.470 3.300 4.360 3.200 3.200 3.200
Nbr of stocks (in thousands) 853,461 853,461 1,106,074 1,106,074 - -
Announcement Date 28/3/24 1/4/25 1/4/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
40.38x - - - 536M
21.71x0.85x10.25x-.--% 35.65B
19.08x0.88x7.24x2.4% 19.83B
13.46x - - -.--% 15.34B
17.28x3.49x11.29x5.76% 11.38B
18.71x8x15.67x5.13% 9.19B
61.07x2.25x8.91x-.--% 6.97B
41.68x1.3x12.74x0.87% 6.08B
35.17x1.09x8.37x0.33% 4.78B
26.1x10.28x - 2.22% 3.6B
Average 29.46x 3.52x 10.64x 1.86% 11.34B
Weighted average by Cap. 23.73x 2.33x 10.24x 1.55%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Guangzhou Pearl River Development Group Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Guangzhou Pearl River Development Group Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Guangzhou Pearl River Development Group Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Guangzhou Pearl River Development Group Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 600684 Stock
  4. Valuation Guangzhou Pearl River Development Group Co., Ltd.