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 4,048 - -
Change - -4.9% 71.23% -16.06% - -
Enterprise Value (EV) 2,962 2,816 4,822 4,048 4,048 4,048
Change - -4.9% 71.23% -16.06% 0% 0%
P/E -49.6x 165x 54.5x 45.8x 36.6x 28.2x
PBR - - - 3.55x 3.94x 4.26x
PEG - -1x 0x ∞x 1.5x 0.9x
Capitalization / Revenue - - - 2.37x 2.21x 2.04x
EV / Revenue - - - 2.37x 2.21x 2.04x
EV / EBITDA - - - - - -
EV / EBIT - - - 32.6x 25.6x 19.8x
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 3.660 3.660 3.660
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.($)
43.88x - - - 578M
24.85x1x12.04x-.--% 43.07B
19.91x0.94x7.85x2.3% 20.47B
15.07x0.61x10x-.--% 16.67B
17.99x3.73x12.14x5.52% 11.77B
20.93x8.75x17.53x4.56% 10.41B
66.95x2.59x10.25x-.--% 7.98B
37.83x1.34x13.09x0.86% 6.28B
37.86x1.15x8.79x0.31% 5.15B
31.39x12.38x - 1.84% 4.33B
Average 31.67x 3.61x 11.46x 1.71% 12.67B
Weighted average by Cap. 25.94x 2.35x 11.34x 1.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


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