|
End-of-day quote
Shanghai S.E.
19/10/2026
|
5-day change | 1st Jan Change | ||
| 75.70 CNY | +3.66% |
|
-5.36% | +4.82% |
| 09-15 | IRay Technology Unit to Raise 50 Million Yuan from Investment Fund | MT |
| 09-15 | IRay Proposes Doubling 2026 Related-Party Transaction Estimate | MT |
Company Valuation: iRay Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 36,049 | 33,284 | 33,157 | 13,656 | 21,355 | 23,715 | - | - |
| Change | - | -7.67% | -0.38% | -58.82% | 56.38% | 11.05% | - | - |
| Enterprise Value (EV) 1 | 36,049 | 31,900 | 33,258 | 15,010 | 22,316 | 25,098 | 24,869 | 24,034 |
| Change | - | -11.51% | 4.26% | -54.87% | 48.67% | 12.47% | -0.91% | -3.36% |
| P/E | 74.7x | 52x | 56.6x | 30.5x | 32.7x | 28x | 21.7x | 17.8x |
| PBR | 11.8x | 9.19x | 8.14x | 2.95x | 3.45x | 3.26x | 2.89x | 2.54x |
| PEG | - | 1.6x | -6.56x | -1.3x | 0.9x | 1.2x | 0.8x | 0.8x |
| Capitalization / Revenue | 30.4x | 21.5x | 17.8x | 7.46x | 9.49x | 6.72x | 5.24x | 4.31x |
| EV / Revenue | 30.4x | 20.6x | 17.8x | 8.2x | 9.91x | 7.11x | 5.49x | 4.37x |
| EV / EBITDA | 61.7x | 43.1x | 45.4x | 26.1x | 25.6x | 21.2x | 16.8x | 13.7x |
| EV / EBIT | 65.6x | 45x | 48.7x | 29.6x | 32.7x | 28.3x | 22x | 17.5x |
| EV / FCF | 640x | -79.6x | -22x | -13.9x | -58.6x | -34.1x | 21.2x | 12.6x |
| FCF Yield | 0.16% | -1.26% | -4.54% | -7.2% | -1.71% | -2.94% | 4.71% | 7.91% |
| Dividend per Share 2 | 0.5727 | 0.7549 | 0.7289 | 0.5102 | 0.7143 | 1.183 | 1.376 | 1.544 |
| Rate of return | 0.44% | 0.63% | 0.61% | 1.05% | 0.99% | 1.56% | 1.82% | 2.04% |
| EPS 2 | 1.731 | 2.293 | 2.095 | 1.597 | 2.207 | 2.703 | 3.482 | 4.245 |
| Distribution rate | 33.1% | 32.9% | 34.8% | 31.9% | 32.4% | 43.8% | 39.5% | 36.4% |
| Net sales 1 | 1,187 | 1,549 | 1,864 | 1,831 | 2,251 | 3,529 | 4,526 | 5,502 |
| EBITDA 1 | 584 | 739.9 | 732.7 | 576.2 | 870.5 | 1,183 | 1,481 | 1,752 |
| EBIT 1 | 549.3 | 708.7 | 683.6 | 507.2 | 683.3 | 887.4 | 1,131 | 1,371 |
| Net income 1 | 482.5 | 641.3 | 607.5 | 465.2 | 650 | 820.3 | 1,047 | 1,273 |
| Net Debt 1 | - | -1,384 | 100.7 | 1,354 | 960.7 | 1,383 | 1,154 | 318.9 |
| Reference price 2 | 129.35 | 119.19 | 118.53 | 48.76 | 72.22 | 75.70 | 75.70 | 75.70 |
| Nbr of stocks (in thousands) | 278,700 | 279,252 | 279,727 | 280,062 | 295,688 | 313,278 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 19/04/24 | 25/04/25 | 30/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.02x | 6.88x | 20.51x | 1.62% | 3.42B | |
| 34.27x | 5.99x | 22.93x | 0.27% | 255B | |
| 38.97x | 6.89x | 21.81x | 0.63% | 161B | |
| 45.34x | 12.27x | 27.06x | -.--% | 151B | |
| 16.68x | 3.34x | 10.9x | -.--% | 64.33B | |
| 20.33x | 2.44x | 12.33x | 2.49% | 51.9B | |
| 47.52x | 11.7x | 25.8x | -.--% | 50.25B | |
| 34.83x | 6.84x | 21.72x | -.--% | 49.92B | |
| 33.7x | 6.66x | 22.63x | 0.59% | 48.77B | |
| 76.49x | 7.3x | 22.21x | -.--% | 42.93B | |
| Average | 37.52x | 7.03x | 20.79x | 0.56% | 87.84B | |
| Weighted average by Cap. | 37.71x | 7.31x | 21.96x | 0.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 688301 Stock
- Valuation iRay Group
Select your edition
All financial news and data tailored to specific country editions
