Valuation Unisplendour Corporation Limited

Stocks

End-of-day quote Shenzhen S.E. 28/10/2026			5-day change	1st Jan Change
25.18 ^CNY	+2.15%		-2.06%	+2.36%

15/10	Unisplendour Forecasts Up to 118% Rise in January-September Profit	MT
31/08	China Stocks Gain on Smaller-Than-Feared Manufacturing Contraction; Unisplendour Jumps 9%	MT

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	72,017	-	-
Change	-	-14.62%	-0.82%	43.82%	-11.61%	2.36%	-	-
Enterprise Value (EV) ¹	61,207	50,187	52,869	101,753	92,252	99,606	91,449	82,095
Change	-	-18%	5.34%	92.46%	-9.34%	7.97%	-8.19%	-10.23%
P/E	30.4x	25.9x	26.3x	50.6x	41.7x	23.5x	19.6x	16.6x
PBR	2.18x	1.75x	1.63x	5.97x	4.77x	4.02x	3.33x	2.82x
PEG	-	64.84x	-10.44x	-2x	5.8x	0.3x	1x	0.9x
Capitalization / Revenue	0.97x	0.75x	0.72x	1.01x	0.73x	0.56x	0.5x	0.45x
EV / Revenue	0.9x	0.68x	0.68x	1.29x	0.95x	0.78x	0.64x	0.51x
EV / EBITDA	13.2x	9.15x	10.3x	27.1x	32.3x	18.2x	13.8x	10.3x
EV / EBIT	15x	12.1x	14.4x	46.9x	40.1x	23x	17.3x	13.1x
EV / FCF	-22.6x	14.2x	-18.9x	53.4x	31x	65.9x	22.1x	11.1x
FCF Yield	-4.42%	7.05%	-5.29%	1.87%	3.23%	1.52%	4.52%	9.05%
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%	0.52%	0.6%	0.64%
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	25.18	25.18	25.18
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

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.($)
UNISPLENDOUR CORPORATION LIMITED	23.02x	0.77x	17.88x	0.53%	10.57B
CEREBRAS SYSTEMS INC.	-30.16x	26.39x	771.29x	-	28.34B
CDW CORPORATION	18.51x	1.04x	11.47x	1.58%	20.18B
MOBILEYE GLOBAL INC.	-1.41x	2.21x	9.09x	-.--%	5.84B
TSINGHUA TONGFANG CO., LTD.	44.5x	-	-	-	3.13B
TATA TECHNOLOGIES LIMITED	34.74x	3.74x	22.56x	2.1%	2.81B
HANSHOW TECHNOLOGY CO., LTD.	26.02x	-	-	0.33%	2.38B
DIEBOLD NIXDORF, INCORPORATED	19.87x	0.72x	5.36x	-	2.26B
Average	16.89x	5.81x	139.61x	0.91%	9.44B
Weighted average by Cap.	1.29x	11.46x	320.11x	1.06%