Company Valuation: Guizhou Transportation Planning Survey&Design Academe Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,450 4,158 2,962 2,687 1,769 3,067
Change - 20.51% -28.75% -9.3% -34.14% 73.36%
Enterprise Value (EV) 1 3,987 4,741 3,674 2,960 1,945 3,146
Change - 18.91% -22.51% -19.42% -34.28% 61.69%
P/E 6.68x 12x 17.5x 47.9x -5.84x -7.95x
PBR 1.14x 1.26x 0.88x 0.8x 0.59x 1.18x
PEG - -0.4x -0.3x -0.7x 0x -0.3x
Capitalization / Revenue 1.23x 1.37x 1.37x 1.33x 1.18x 2.29x
EV / Revenue 1.43x 1.56x 1.7x 1.46x 1.29x 2.35x
EV / EBITDA 6.01x 9.53x 13.1x 18.7x -10.1x -8.73x
EV / EBIT 6.44x 10.6x 15.8x 26.6x -8.42x -8.03x
EV / FCF 7.28x -9.32x 4,813x 8.41x 56.3x 12.5x
FCF Yield 13.7% -10.7% 0.02% 11.9% 1.78% 7.98%
Dividend per Share 2 0.4923 0.33 0.163 0.055 - -
Rate of return 4.48% 2.49% 1.73% 0.64% - -
EPS 2 1.646 1.1 0.54 0.18 -0.99 -1.26
Distribution rate 29.9% 30% 30.2% 30.6% - -
Net sales 1 2,798 3,039 2,156 2,021 1,505 1,341
EBITDA 1 663 497.6 281.1 158 -193.6 -360.4
EBIT 1 618.6 449.3 233.2 111.3 -231 -391.9
Net income 1 513.6 343 170.1 56.59 -306.5 -386
Net Debt 1 536.8 583.1 711.4 273.6 176 78.2
Reference price 2 10.99 13.25 9.44 8.63 5.78 10.02
Nbr of stocks (in thousands) 313,870 313,804 313,804 311,320 306,125 306,125
Announcement Date 1/4/21 24/3/22 21/4/23 26/4/24 3/4/25 3/4/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 475M
57.17x2.64x25.17x0.07% 99.62B
11.62x1.01x5.53x5.03% 65.88B
34.7x4.37x23.7x0.19% 59.21B
24.76x1.92x18.92x1.19% 52.66B
48.38x3.9x24.64x2% 37.76B
23.48x1.6x14.78x0.2% 33.92B
27.15x0.68x11.23x2.27% 33.56B
21.83x0.43x6.79x2.83% 28.72B
5.01x0.31x5.98x5.63% 26.71B
Average 28.23x 1.87x 15.19x 2.16% 43.85B
Weighted average by Cap. 32.22x 2.13x 16.97x 1.83%

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. 603458 Stock
  4. Valuation Guizhou Transportation Planning Survey&Design Academe Co.,Ltd.