Company Valuation: Chengdu RML Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 23,601 13,446 10,194 12,447 12,881 7,597 -
Change - -43.03% -24.19% 22.1% 3.49% -41.02% -
Enterprise Value (EV) 23,601 13,446 10,194 12,447 12,881 7,597 7,597
Change - -43.03% -24.19% 22.1% 3.49% -41.02% 0%
P/E 97.5x 48.5x 33.3x 36.8x 77.9x 27.2x 20x
PBR 11.4x 5.75x 3.82x 4.25x 4.14x 2.21x 2.02x
PEG - 3.3x 3.3x 3.1x -1.5x 0.4x 0.6x
Capitalization / Revenue 32.1x 15.6x 11.5x 10.6x 17.4x 7.24x 5.84x
EV / Revenue 0x 0x 0x 0x 0x 7.24x 5.84x
EV / EBITDA 0x 0x 0x 0x 0x 24.6x 17.8x
EV / EBIT 0x 0x 0x 0x 0x 23.9x 17.6x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.077 0.1071 0.2914 - - - -
Rate of return 0.08% 0.19% 0.7% - - - -
EPS 2 0.9921 1.136 1.25 1.4 0.67 1.13 1.54
Distribution rate 7.76% 9.43% 23.3% - - - -
Net sales 1 735 860.3 885.8 1,180 740.5 1,050 1,300
EBITDA 1 247 292.1 367 376.4 196.1 309 426
EBIT 1 234.9 317.5 346.6 376.8 190.2 318 432
Net income 1 201.5 277.2 305.2 342.7 164.3 280 380
Net Debt - - - - - - -
Reference price 2 96.75 55.12 41.61 51.58 52.20 30.74 30.74
Nbr of stocks (in thousands) 243,936 243,936 244,955 241,310 246,764 247,131 -
Announcement Date 15/04/22 25/04/23 21/04/24 25/04/25 23/04/26 - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
27.32x - - - 1.13B
22.47x12.65x18.77x0.36% 5,130B
24.16x11.51x15.52x1.06% 1,953B
42.89x17.69x26.04x0.67% 1,851B
13.52x8.24x9.97x0.05% 1,110B
5.89x3.42x4.1x0.3% 937B
101.29x17.76x66.51x-.--% 894B
-277.57x9.53x28.36x-.--% 542B
232.19x49.59x104.98x-.--% 300B
39.59x13.57x26.08x1.88% 278B
Average 23.17x 16.00x 33.37x 0.48% 1,300B
Weighted average by Cap. 21.80x 13.25x 23.34x 0.46%

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. 301050 Stock
  4. Valuation Chengdu RML Technology Co., Ltd.