Valuation Unisplendour Corporation Limited
Stocks
000938
CNE0000010T1
Integrated Hardware & Software
|
End-of-day quote
Shenzhen S.E.
30/10/2026
|
5-day change | 1st Jan Change | ||
| 23.03 CNY | -4.12% |
|
-11.35% | -6.38% |
| 30/10 | Unisplendour Logs Higher Q3 Attributable Profit; Revenue Up | MT |
| 30/10 | Unisplendour Corporation Limited Reports Earnings Results for the Nine Months Ended September 30, 2026 | CI |
Company Valuation: Unisplendour Corporation Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 65,353 | 55,800 | 55,343 | 79,596 | 70,358 | 65,868 | - | - |
| Change | - | -14.62% | -0.82% | 43.82% | -11.61% | -6.38% | - | - |
| Enterprise Value (EV) 1 | 61,207 | 50,187 | 52,869 | 101,753 | 92,252 | 93,457 | 85,300 | 75,946 |
| Change | - | -18% | 5.34% | 92.46% | -9.34% | 1.31% | -8.73% | -10.97% |
| P/E | 30.4x | 25.9x | 26.3x | 50.6x | 41.7x | 21.5x | 17.9x | 15.2x |
| PBR | 2.18x | 1.75x | 1.63x | 5.97x | 4.77x | 3.67x | 3.05x | 2.58x |
| PEG | - | 64.84x | -10.44x | -2x | 5.8x | 0.3x | 0.9x | 0.9x |
| Capitalization / Revenue | 0.97x | 0.75x | 0.72x | 1.01x | 0.73x | 0.51x | 0.46x | 0.41x |
| EV / Revenue | 0.9x | 0.68x | 0.68x | 1.29x | 0.95x | 0.73x | 0.6x | 0.47x |
| EV / EBITDA | 13.2x | 9.15x | 10.3x | 27.1x | 32.3x | 17x | 12.9x | 9.53x |
| EV / EBIT | 15x | 12.1x | 14.4x | 46.9x | 40.1x | 21.6x | 16.2x | 12.1x |
| EV / FCF | -22.6x | 14.2x | -18.9x | 53.4x | 31x | 61.9x | 20.7x | 10.2x |
| FCF Yield | -4.42% | 7.05% | -5.29% | 1.87% | 3.23% | 1.62% | 4.84% | 9.78% |
| Dividend per Share 2 | 0.1 | - | 0.14 | 0.075 | 0.065 | 0.13 | 0.1503 | 0.16 |
| Rate of return | 0.44% | - | 0.72% | 0.27% | 0.26% | 0.56% | 0.65% | 0.69% |
| EPS 2 | 0.751 | 0.754 | 0.735 | 0.5498 | 0.5893 | 1.071 | 1.286 | 1.513 |
| Distribution rate | 13.3% | - | 19% | 13.6% | 11% | 12.1% | 11.7% | 10.6% |
| Net sales 1 | 67,638 | 74,058 | 77,308 | 79,024 | 96,748 | 128,073 | 142,819 | 161,745 |
| EBITDA 1 | 4,644 | 5,488 | 5,112 | 3,749 | 2,852 | 5,485 | 6,607 | 7,972 |
| EBIT 1 | 4,088 | 4,160 | 3,678 | 2,169 | 2,302 | 4,327 | 5,282 | 6,276 |
| Net income 1 | 2,148 | 2,158 | 2,103 | 1,572 | 1,686 | 3,065 | 3,673 | 4,332 |
| Net Debt 1 | -4,146 | -5,613 | -2,473 | 22,157 | 21,894 | 27,589 | 19,432 | 10,078 |
| Reference price 2 | 22.85 | 19.51 | 19.35 | 27.83 | 24.60 | 23.03 | 23.03 | 23.03 |
| Nbr of stocks (in thousands) | 2,860,080 | 2,860,080 | 2,860,080 | 2,860,080 | 2,860,080 | 2,860,080 | - | - |
| Announcement Date | 25/3/22 | 30/3/23 | 29/4/24 | 28/4/25 | 14/4/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.5x | 0.73x | 17.04x | 0.56% | 9.9B | |
| -27.6x | 23.68x | 692.01x | - | 25.94B | |
| 17.64x | 1.01x | 11.04x | 1.66% | 19.23B | |
| -1.23x | 1.86x | 7.76x | -.--% | 5.07B | |
| 42.5x | - | - | - | 3B | |
| 34.2x | 3.68x | 22.2x | 2.13% | 2.77B | |
| 24.91x | - | - | 0.35% | 2.26B | |
| 19.87x | - | - | - | 2.19B | |
| Average | 16.47x | 6.19x | 150.01x | 0.94% | 8.79B | |
| Weighted average by Cap. | 2.15x | 10.50x | 293.04x | 1.13% |
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
- 000938 Stock
- Valuation Unisplendour Corporation Limited
Select your edition
All financial news and data tailored to specific country editions
