Valuation Glodon Company Limited

Stocks

End-of-day quote Shenzhen S.E. 30/10/2026			5-day change	1st Jan Change
8.260 ^CNY	-2.36%		-4.62%	-34.34%

10-22	Glodon Company Limited Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
08-24	Glodon Company Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	75,561	70,595	28,206	19,394	20,781	13,536	-	-
Change	-	-6.57%	-60.04%	-31.24%	7.15%	-34.87%	-	-
Enterprise Value (EV) ¹	71,541	66,293	24,551	15,523	16,794	9,495	9,234	8,992
Change	-	-7.34%	-62.97%	-36.77%	8.19%	-43.46%	-2.75%	-2.62%
P/E	114x	73.2x	245x	77.7x	51.1x	27.1x	22.5x	19.5x
PBR	13x	11.3x	4.85x	3.26x	3.44x	2.18x	2.11x	2.11x
PEG	-	1.6x	-2.8x	1x	0.8x	1.1x	1.1x	1.3x
Capitalization / Revenue	13.6x	10.8x	4.32x	3.13x	3.42x	2.3x	2.14x	2.07x
EV / Revenue	12.9x	10.1x	3.76x	2.5x	2.77x	1.61x	1.46x	1.37x
EV / EBITDA	78.1x	50.2x	42.1x	20.5x	17.8x	8.12x	7.6x	6.9x
EV / EBIT	94.3x	60.5x	145x	48.9x	36x	14.9x	11.6x	10.6x
EV / FCF	81.2x	83x	880x	20.4x	22.4x	10.6x	10.5x	10.8x
FCF Yield	1.23%	1.2%	0.11%	4.89%	4.46%	9.44%	9.51%	9.24%
Dividend per Share ²	0.2143	0.2857	0.07	0.15	0.23	0.2767	0.3388	0.3849
Rate of return	0.47%	0.67%	0.41%	1.28%	1.83%	3.35%	4.1%	4.66%
EPS ²	0.4026	0.5852	0.07	0.1513	0.2461	0.3045	0.3677	0.4236
Distribution rate	53.2%	48.8%	100%	99.1%	93.5%	90.9%	92.1%	90.9%
Net sales ¹	5,562	6,552	6,525	6,203	6,068	5,887	6,317	6,550
EBITDA ¹	916.2	1,322	583.4	758.3	944.9	1,170	1,216	1,303
EBIT ¹	758.4	1,096	169.6	317.5	466.3	635.1	795.7	846.2
Net income ¹	661	966.7	115.8	250.4	405.1	502.1	607.3	696
Net Debt ¹	-4,020	-4,302	-3,656	-3,871	-3,988	-4,041	-4,302	-4,544
Reference price ²	45.700	42.821	17.140	11.760	12.580	8.260	8.260	8.260
Nbr of stocks (in thousands)	1,653,412	1,648,598	1,645,650	1,649,164	1,651,944	1,638,720	-	-
Announcement Date	28/03/22	20/02/23	25/03/24	24/03/25	23/03/26	-	-	-

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.($)
GLODON COMPANY LIMITED	27.13x	1.61x	8.12x	3.35%	2.03B
MICROSOFT CORPORATION	26.23x	9.77x	15.83x	0.75%	3,876B
PALANTIR TECHNOLOGIES INC.	118.48x	52.39x	85.4x	-.--%	442B
ORACLE CORPORATION	19.59x	5.66x	9.85x	1.53%	396B
PALO ALTO NETWORKS, INC.	232.13x	20.7x	60.61x	-.--%	300B
SAP SE	29.22x	5.98x	18.57x	1.27%	272B
CROWDSTRIKE HOLDINGS, INC.	2504.3x	41.91x	137.1x	-.--%	257B
SERVICENOW, INC.	73.17x	6.72x	17.61x	-.--%	109B
FORTINET, INC.	42.17x	11.66x	29.9x	-.--%	99.98B
ADOBE INC.	13.72x	3.65x	7.63x	-.--%	97.39B
Average	308.61x	16.00x	39.06x	0.69%	585.17B
Weighted average by Cap.	153.20x	14.38x	28.56x	0.66%