Company Valuation: Guangzhou R&F Properties Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 8,865 6,306 3,883 4,795 1,720 677.8
Change - -28.86% -38.43% 23.5% -64.14% -60.58%
Enterprise Value (EV) 135,784 120,664 125,444 4,795 1,720 677.8
Change - -11.14% 3.96% -96.18% -64.14% -60.58%
P/E -1x -0.4x -0.19x - -0.1x -
PBR 0.11x 0.12x 0.12x - - -
PEG - -0x -0x - - -
Capitalization / Revenue 116,035x 179,199x 107,148x 270,909x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.1 - - - - -
Rate of return 4.23% - - - - -
EPS 2 -2.358 -4.194 -5.374 - -4.377 -
Distribution rate -4.24% - - - - -
Net sales 76,401 35,193 36,239 17,701 - -
EBITDA -963.5 590.8 -2,127 -3,500 - -
EBIT -2,655 -1,533 -4,239 -5,141 - -
Net income -8,848 -15,737 - - -16,425 -
Net Debt 126,919 114,358 121,562 - - -
Reference price 2 2.3626 1.6807 1.0348 1.2780 0.4583 0.1806
Nbr of stocks (in thousands) 3,752,367 3,752,367 3,752,367 3,752,367 3,752,367 3,752,367
Announcement Date 31/03/22 31/03/23 28/03/24 30/03/25 31/03/26 -
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 100M
15.07x4.79x12.88x3.36% 42.85B
8.64x1.5x7.82x4.11% 29.87B
19.16x4.05x16.54x1.3% 29.17B
5.84x0.68x1.41x8.62% 27.91B
13.76x3.05x14.62x2.55% 25.28B
8.35x0.93x3.37x2.68% 21.36B
8.86x2.28x7.02x3.94% 20.88B
14.22x6.72x18.27x1.5% 20.67B
10.12x1.64x14.19x3.73% 18.43B
Average 11.56x 2.85x 10.68x 3.53% 23.65B
Weighted average by Cap. 11.92x 2.96x 10.72x 3.59%

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. 2777 Stock
  4. Valuation Guangzhou R&F Properties Co., Ltd.