|
Market Closed -
Hong Kong S.E.
12:08:35 15/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1.510 HKD | +2.37% |
|
+4.86% | -31.05% |
| 09-16 | China Ruyi Expands AI Use Across Content Businesses | MT |
| 09-10 | China Ruyi's Next Act Needs a Bigger Audience |  |
Company Valuation: China Ruyi Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 27,242 | 19,509 | 20,044 | 35,130 | 36,793 | 24,984 | - | - |
| Change | - | -28.39% | 2.74% | 75.27% | 4.73% | -32.1% | - | - |
| Enterprise Value (EV) 1 | 27,242 | 19,509 | 20,044 | 33,208 | 31,578 | 17,658 | 16,445 | 14,914 |
| Change | - | -28.39% | 2.74% | 65.68% | -4.91% | -44.08% | -6.87% | -9.31% |
| P/E | 21.6x | 22.4x | 26.8x | -146x | 16.9x | 18x | 16.2x | 13.9x |
| PBR | - | - | 1.82x | 1.7x | 1.27x | 0.86x | 0.81x | 0.76x |
| PEG | - | -0.6x | -1x | 1x | -0x | -0.5x | 1.5x | 0.8x |
| Capitalization / Revenue | - | - | 5.1x | 8.93x | 9.68x | 6.53x | 5.77x | 5.09x |
| EV / Revenue | - | - | 5.1x | 8.44x | 8.31x | 4.61x | 3.8x | 3.04x |
| EV / EBITDA | - | - | 9.18x | 31.5x | 9.03x | 6.2x | 5.22x | 3.98x |
| EV / EBIT | - | - | 18.8x | 475x | 16.8x | 10.8x | 8.56x | 6.56x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.1366 | 0.0872 | 0.0646 | -0.0168 | 0.1298 | 0.084 | 0.093 | 0.109 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | 3,928 | 3,936 | 3,800 | 3,828 | 4,332 | 4,904 |
| EBITDA 1 | - | - | 2,183 | 1,056 | 3,495 | 2,847 | 3,152 | 3,744 |
| EBIT 1 | - | - | 1,063 | 69.9 | 1,885 | 1,630 | 1,921 | 2,273 |
| Net income 1 | 1,450 | 902.3 | 739.1 | -204.3 | 2,042 | 1,475 | 1,633 | 1,922 |
| Net Debt 1 | - | - | - | -1,922 | -5,215 | -7,326 | -8,539 | -10,070 |
| Reference price 2 | 2.950 | 1.950 | 1.730 | 2.450 | 2.190 | 1.510 | 1.510 | 1.510 |
| Nbr of stocks (in thousands) | 9,234,648 | 10,004,648 | 11,585,898 | 14,338,927 | 16,800,615 | 16,545,651 | - | - |
| Announcement Date | 31/03/22 | 31/03/23 | 28/03/24 | 31/03/25 | 31/03/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.56x | 4.46x | 6x | -.--% | 3.11B | |
| -341.75x | 1.45x | 15.33x | -.--% | 39.33B | |
| 21.68x | 2.33x | 11.16x | 3.58% | 30.68B | |
| 51.99x | 3.58x | 26.39x | -.--% | 22.64B | |
| 20.2x | 2.6x | 10.87x | 2.67% | 15.12B | |
| 38.9x | 2.88x | 7.3x | 1.81% | 12.6B | |
| 36.31x | 1.81x | 15.18x | 2.39% | 11.44B | |
| -21.07x | 1.44x | 8.29x | 2.84% | 7.94B | |
| -355.43x | 9.06x | -947.63x | -.--% | 9.73B | |
| 25.58x | 3.05x | 13.06x | 1.44% | 7.95B | |
| Average | -50.60x | 3.27x | -83.40x | 1.47% | 16.06B | |
| Weighted average by Cap. | -85.68x | 2.76x | -43.97x | 1.46% |
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
- 136 Stock
- Valuation China Ruyi Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
