Company Valuation: Jiu Rong Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2025
Market Cap 1 651.2 558.1 426.8 114.9 54.72
Change - -14.29% -23.53% -73.08% -
Enterprise Value (EV) 1 942.6 1,020 1,054 783.6 884.4
Change - 8.21% 3.29% -25.62% -
P/E 28.4x 34.3x -4.73x -0.3x -0.27x
PBR 1.16x 0.93x 0.9x 1.39x -0.23x
PEG - -1.2x 0x -0x -
Capitalization / Revenue 0.9x 0.44x 0.51x 0.24x 0.09x
EV / Revenue 1.31x 0.8x 1.26x 1.66x 1.52x
EV / EBITDA 10.2x 13.7x 32.9x -6.61x -154x
EV / EBIT 22.4x 43.8x -30.1x -4.24x -14.5x
EV / FCF 1,620x -5.44x -489x -7.39x -
FCF Yield 0.06% -18.4% -0.2% -13.5% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.004185 0.002977 -0.0165 -0.07 -0.0373
Distribution rate - - - - -
Net sales 1 722.2 1,282 837.9 471.8 583.5
EBITDA 1 92.86 74.54 32.02 -118.5 -5.742
EBIT 1 42.05 23.28 -34.96 -184.7 -61.18
Net income 1 22.9 16.29 -90.15 -383.3 -204.2
Net Debt 1 291.5 461.9 626.7 668.7 829.7
Reference price 2 0.1190 0.1020 0.0780 0.0210 0.0100
Nbr of stocks (in thousands) 5,472,000 5,472,000 5,472,000 5,472,000 5,472,000
Announcement Date 23/04/21 28/04/22 28/04/23 27/06/24 31/10/25
1HKD in Million2HKD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.67M
18.26x1.65x8.05x0.88% 144B
23.09x1.46x10.8x1.22% 69.27B
17.64x0.41x4.89x0.72% 25.64B
22.21x - - - 5.74B
30.97x - - 1.76% 3.48B
19.77x1.68x10.35x2.19% 3.42B
14.42x0.43x10.67x-.--% 2.76B
37.16x - - 0.81% 2.68B
Average 22.94x 1.13x 8.95x 1.08% 28.6B
Weighted average by Cap. 19.94x 1.45x 8.56x 0.97%

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. 2358 Stock
  4. Valuation Jiu Rong Holdings Limited