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 3,429 - -
Change - -4.9% 71.23% -28.9% - -
Enterprise Value (EV) 2,962 2,816 4,822 3,429 3,429 3,429
Change - -4.9% 71.23% -28.9% 0% 0%
P/E -49.6x 165x 54.5x 38.8x 31x 23.8x
PBR - - - 3.01x 3.33x 3.6x
PEG - -1x 0x ∞x 1.2x 0.8x
Capitalization / Revenue - - - 2.01x 1.87x 1.73x
EV / Revenue - - - 2.01x 1.87x 1.73x
EV / EBITDA - - - - - -
EV / EBIT - - - 27.7x 21.7x 16.8x
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 3.100 3.100 3.100
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
38.75x - - - 506M
22.24x0.96x11.65x-.--% 41.28B
22.35x0.91x8.59x2.16% 19.94B
14.7x0.58x10.12x-.--% 15.34B
17.51x3.55x11.33x5.68% 11.48B
19.4x8.27x15.7x4.8% 9.63B
41.35x2.45x9.61x-.--% 7.75B
36.66x1.32x12.99x0.81% 6.83B
51.64x1.13x8.6x0.3% 5.2B
35.99x14.94x - 1.76% 4.54B
Average 30.06x 3.79x 11.07x 1.72% 12.25B
Weighted average by Cap. 24.49x 2.37x 11.04x 1.39%

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.