Company Valuation: Guangzhou Pearl River Development Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 2,962 2,816 4,822 3,396 - -
Change - -4.9% 71.23% -29.59% - -
Enterprise Value (EV) 2,962 2,816 4,822 3,396 3,396 3,396
Change - -4.9% 71.23% -29.59% 0% 0%
P/E -49.6x 165x 54.5x 38.4x 30.7x 23.6x
PBR - - - 2.98x 3.3x 3.57x
PEG - -1x 0x ∞x 1.2x 0.8x
Capitalization / Revenue - - - 1.99x 1.85x 1.71x
EV / Revenue - - - 1.99x 1.85x 1.71x
EV / EBITDA - - - - - -
EV / EBIT - - - 27.4x 21.5x 16.6x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.07 0.02 0.08 0.08 0.1 0.13
Distribution rate - - - - - -
Net sales 1 - - - 1,705 1,835 1,980
EBITDA - - - - - -
EBIT 1 - - - 124 158 204
Net income 1 -62.96 15.57 - 90 115 147
Net Debt - - - - - -
Reference price 2 3.470 3.300 4.360 3.070 3.070 3.070
Nbr of stocks (in thousands) 853,461 853,461 1,106,074 1,106,074 - -
Announcement Date 28/03/24 01/04/25 01/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
38.38x - - - 501M
21.56x0.96x11.75x-.--% 40.86B
20x0.75x7.1x2.41% 17.85B
14.52x0.53x9.27x-.--% 15.05B
16.82x3.39x10.83x5.91% 11.02B
19.65x8.24x15.51x4.71% 9.83B
39.25x2.32x9.08x-.--% 7.36B
35.57x1.25x12.35x0.83% 6.6B
49.56x1.1x8.34x0.32% 4.99B
36.98x15.35x - 1.71% 4.67B
Average 29.23x 3.77x 10.53x 1.77% 11.87B
Weighted average by Cap. 23.56x 2.38x 10.64x 1.43%

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. 600684 Stock
  4. Valuation Guangzhou Pearl River Development Group Co., Ltd.