Company Valuation: Chengdu RML Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 23,601 13,446 10,194 12,447 12,881
Change - -43.03% -24.19% 22.1% 3.49%
Enterprise Value (EV) 1 22,208 12,071 8,078 10,784 10,998
Change - -45.65% -33.08% 33.49% 1.99%
P/E 97.6x 48.5x 33.3x 36.8x 77.9x
PBR 11.4x 5.75x 3.81x 4.19x 4.13x
PEG 2x 3.3x 3.3x 3.1x -1.5x
Capitalization / Revenue 32.1x 15.6x 11.5x 10.6x 17.4x
EV / Revenue 30.2x 14x 9.12x 9.14x 14.9x
EV / EBITDA 99.5x 45.8x 26.9x 32x 64.4x
EV / EBIT 103x 48.3x 28.7x 34.3x 74.3x
EV / FCF -676x -97.5x 12.3x -23.9x 60.9x
FCF Yield -0.15% -1.03% 8.1% -4.18% 1.64%
Dividend per Share 2 0.077 0.1071 0.2914 0.419 0.192
Rate of return 0.08% 0.19% 0.7% 0.81% 0.37%
EPS 2 0.9913 1.136 1.25 1.4 0.67
Distribution rate 7.77% 9.43% 23.3% 29.9% 28.7%
Net sales 1 735 860.3 885.8 1,180 740.5
EBITDA 1 223.1 263.6 300.3 336.5 170.7
EBIT 1 214.7 250.1 281.4 314.8 148
Net income 1 201.5 277.2 305.2 342.7 164.3
Net Debt 1 -1,393 -1,375 -2,115 -1,663 -1,883
Reference price 2 96.75 55.12 41.61 51.58 52.20
Nbr of stocks (in thousands) 243,936 243,936 244,955 241,310 246,764
Announcement Date 24/04/22 25/04/23 21/04/24 25/04/25 23/04/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.07B
21.46x12.08x17.91x0.37% 4,912B
21.42x10.42x14.13x1.16% 1,833B
40.94x16.87x24.83x0.7% 1,764B
11.67x7.06x8.54x0.06% 959B
5.69x3.28x3.94x0.31% 903B
91.78x16.02x59.98x-.--% 808B
-249.09x8.44x25.13x-.--% 478B
220.75x47.07x99.71x-.--% 285B
36.78x12.63x24.29x2.03% 258B
Average 22.38x 14.87x 30.94x 0.52% 1,220B
Weighted average by Cap. 21.39x 12.43x 21.69x 0.5%

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.