Company Valuation: Guizhou Space Appliance Co., LTD

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 38,001 29,989 21,939 22,186 22,831 29,584 - -
Change - -21.08% -26.84% 1.12% 2.91% 29.58% - -
Enterprise Value (EV) 38,001 29,989 21,939 22,186 22,831 29,584 29,584 29,584
Change - -21.08% -26.84% 1.12% 2.91% 29.58% 0% 0%
P/E 75x 53.9x 29.1x 63.9x 125x 53.9x 41.4x 53x
PBR 7.25x 5.28x 3.49x 3.43x 3.46x - - -
PEG - 5.49x 0.9x -1.2x -2.6x 0x 1.4x -2.4x
Capitalization / Revenue 7.54x 4.98x 3.53x 4.42x 3.92x 4.41x 3.82x 33.1x
EV / Revenue 0x 0x 0x 0x 0x 4.41x 3.82x 33.1x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 84x 57.2x 57.2x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2 0.37 0.38 0.23 0.13 - - -
Rate of return 0.24% 0.56% 0.79% 0.47% 0.26% - - -
EPS 2 1.12 1.23 1.65 0.76 0.4 1.21 1.575 1.23
Distribution rate 17.9% 30.1% 23% 30.3% 32.5% - - -
Net sales 1 5,038 6,020 6,210 5,025 5,820 6,714 7,738 895
EBITDA 779.5 860.8 1,171 632.9 500.6 - - -
EBIT 1 615.4 708.6 934.9 406.9 234.3 352 517 517
Net income 1 487.2 555.4 750.5 347.1 182.8 277 400 558
Net Debt - - - - - - - -
Reference price 2 83.95 66.25 48.02 48.56 50.13 65.16 65.16 65.16
Nbr of stocks (in thousands) 452,662 452,662 456,870 456,870 455,426 454,020 - -
Announcement Date 11/04/22 17/04/23 29/03/24 31/03/25 30/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
53.07x - - - 4.32B
32.95x6.13x18.33x0.61% 206B
13.93x0.32x7.04x3.61% 114B
42.6x6.9x22.39x0.85% 94.2B
28.33x11.37x23.73x0.41% 92.63B
76.06x7.99x37.38x0.19% 81.24B
20.32x1.16x12.78x0.56% 64.54B
43.34x6.19x23.33x0.04% 63.81B
19.7x3.34x12.69x1.35% 62.6B
74.5x30.09x66.69x0.41% 43.3B
Average 40.48x 8.16x 24.93x 0.89% 82.64B
Weighted average by Cap. 36.25x 6.85x 21.80x 0.99%

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. 002025 Stock
  4. Valuation Guizhou Space Appliance Co., LTD