Company Valuation: Zhongce Rubber Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 48,927 43,873 - -
Change - -10.33% - -
Enterprise Value (EV) 48,927 43,873 43,873 43,873
Change - -10.33% 0% 0%
P/E 11.3x 9.92x 8.14x 7.48x
PBR 1.97x 1.59x 1.37x 1.19x
PEG 3.88x 4.46x 0.4x 0.85x
Capitalization / Revenue 1.09x 0.85x 0.77x 0.68x
EV / Revenue 0x 0.85x 0.77x 0.68x
EV / EBITDA 0x 6.06x 5.43x 5.17x
EV / EBIT 0x 9.57x 7.91x 7.28x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 1.43 1.54 1.73 -
Rate of return 2.56% 3.07% 3.45% -
EPS 2 4.95 5.06 6.167 6.71
Distribution rate 28.9% 30.4% 28.1% -
Net sales 1 44,956 51,399 56,996 64,865
EBITDA 1 6,486 7,240 8,082 8,482
EBIT 1 4,297 4,584 5,547 6,027
Net income 1 4,147 4,426 5,395 5,864
Net Debt - - - -
Reference price 2 55.95 50.17 50.17 50.17
Nbr of stocks (in thousands) 874,486 874,486 - -
Announcement Date 16/4/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.94x - - 3.06% 6.55B
14.12x1.07x5.69x3.27% 32.54B
14.15x1.03x5.75x3.88% 27.45B
11.44x1.17x6.61x2.59% 7.25B
8.42x1.13x5.45x3.44% 7.13B
17.76x - - 3.15% 4.86B
9.81x0.66x5.35x4.12% 3.66B
7.77x0.83x4.11x3.79% 3.63B
35.81x1.92x10.79x1.86% 2.58B
5.85x0.35x3.18x3.22% 2.31B
Average 13.51x 1.02x 5.87x 3.24% 9.8B
Weighted average by Cap. 13.40x 1.05x 5.77x 3.39%

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

  1. Stock Market
  2. Stocks
  3. 603049 Stock
  4. Valuation Zhongce Rubber Group Co., Ltd.