Company Valuation: Rastar Group

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,255 4,516 3,695 4,616 4,519 7,014
Change - 6.14% -18.18% 24.92% -2.1% 55.22%
Enterprise Value (EV) 1 5,586 6,218 5,517 6,403 6,325 7,637
Change - 11.32% -11.27% 16.05% -1.22% 20.75%
P/E 171x -6.85x -11.9x 186x -9.84x 23.5x
PBR 1.45x 2.12x 1.99x 2.38x 3.13x 4.01x
PEG - 0x 0.2x -2x 0x -0x
Capitalization / Revenue 2.44x 3.21x 2.3x 2.66x 3.32x 3.35x
EV / Revenue 3.2x 4.42x 3.44x 3.7x 4.65x 3.65x
EV / EBITDA 14.4x -50x 91.7x 36.5x -39.7x 19.3x
EV / EBIT 32.5x -18x -42x 5,616x -20.7x 27.4x
EV / FCF 20.2x -13.8x -23.2x -31.9x -565x 105x
FCF Yield 4.94% -7.26% -4.32% -3.13% -0.18% 0.96%
Dividend per Share 2 0.01 - - - 0.01 0.03
Rate of return 0.29% - - - 0.27% 0.53%
EPS 2 0.02 -0.53 -0.25 0.02 -0.37 0.24
Distribution rate 50% - - - -2.7% 12.5%
Net sales 1 1,743 1,407 1,606 1,733 1,360 2,092
EBITDA 1 386.9 -124.3 60.16 175.4 -159.3 395.4
EBIT 1 171.8 -345 -131.4 1.14 -306.1 279.1
Net income 1 26.01 -662.6 -310.4 27.71 -457.7 301.6
Net Debt 1 1,330 1,701 1,822 1,787 1,806 622.6
Reference price 2 3.420 3.630 2.970 3.710 3.640 5.650
Nbr of stocks (in thousands) 1,244,198 1,244,198 1,244,198 1,244,198 1,241,489 1,241,489
Announcement Date 26/04/21 27/04/22 21/04/23 28/04/24 27/04/25 30/03/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 786M
16.67x8.14x17.39x0.25% 4,190B
23.23x7.35x12.93x0.29% 1,847B
14.88x3.97x9.19x1.37% 494B
28.21x13.23x20.91x0.64% 483B
19.42x5.75x17.28x-.--% 290B
21.02x1.52x10.44x1.01% 267B
92.29x12.12x65.11x-.--% 191B
21.46x2.46x12.51x-.--% 140B
7.99x0.88x3.8x-.--% 111B
Average 27.24x 6.16x 18.84x 0.4% 801.39B
Weighted average by Cap. 20.78x 7.60x 16.69x 0.36%

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. 300043 Stock
  4. Valuation Rastar Group