Valuation Red Star Macalline Group Corporation Ltd.

Stocks

Market Closed - Hong Kong S.E. 12:08:16 16/10/2026 +04			5-day change	1st Jan Change
0.9950 ^HKD	+1.02%		-3.40%	-18.44%

09-30	Red Star Macalline to Provide Contract Management Services in Xi'an	MT
09-29	Red Star Macalline Group Corp. Ltd. and Xi'an Weiyang Red Star Macalline Enters into Supplemental Contract Management Agreement with Shaanxi Hongrui	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	29,800	34,087	18,581	15,433	12,836	10,566
Change	-	14.39%	-45.49%	-16.94%	-16.83%	-17.68%
Enterprise Value (EV) ¹	74,100	70,939	53,259	50,559	40,694	40,922
Change	-	-4.27%	-24.92%	-5.07%	-19.51%	0.56%
P/E	9.01x	5.96x	14.2x	-3.54x	-2.42x	-0.2x
PBR	0.33x	0.25x	0.18x	0.16x	0.16x	0.21x
PEG	-	0.4x	-0.2x	0x	-0.1x	-0x
Capitalization / Revenue	2.09x	2.2x	1.32x	1.33x	1.64x	1.61x
EV / Revenue	5.2x	4.57x	3.77x	4.36x	5.2x	6.22x
EV / EBITDA	15.3x	14.9x	10.1x	18.5x	35x	44.8x
EV / EBIT	15.9x	15.5x	10.7x	20.6x	39.5x	50.3x
EV / FCF	-17.5x	-789x	62.3x	-41.4x	5.71x	102x
FCF Yield	-5.72%	-0.13%	1.6%	-2.41%	17.5%	0.98%
Dividend per Share ²	-	0.1	0.034	-	-	-
Rate of return	-	3.29%	1.54%	-	-	-
EPS ²	0.44	0.51	0.1558	-0.554	-0.69	-5.45
Distribution rate	-	19.6%	21.8%	-	-	-
Net sales ¹	14,236	15,513	14,112	11,593	7,821	6,582
EBITDA ¹	4,828	4,755	5,290	2,730	1,162	913.1
EBIT ¹	4,666	4,585	4,970	2,450	1,031	813.9
Net income ¹	1,731	2,047	678.6	-2,413	-2,983	-23,722
Net Debt ¹	44,300	36,852	34,678	35,125	27,858	30,355
Reference price ²	3.9660	3.0387	2.2114	1.9607	1.6727	1.0963
Nbr of stocks (in thousands)	3,905,000	4,354,733	4,353,688	4,353,688	4,353,688	4,353,688
Announcement Date	30/03/21	30/03/22	28/04/23	29/04/24	27/03/25	30/03/26

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RED STAR MACALLINE GROUP CORPORATION LTD.	-	-	-	-	1.22B
THE HOME DEPOT, INC.	21.31x	2.1x	14.13x	3.05%	309B
LOWE'S COMPANIES, INC.	16.64x	1.58x	11.29x	2.5%	111B
KINGFISHER PLC	13.47x	0.58x	5.5x	3.6%	7.66B
FLOOR & DECOR HOLDINGS, INC.	20.72x	1.31x	11.35x	-.--%	4.82B
CLAS OHLSON AB	20.96x	2.12x	12.64x	2.59%	3.04B
MR D.I.Y. GROUP (M)	17.81x	2.2x	8.64x	6.62%	2.85B
HOME PRODUCT CENTER	13.67x	1.48x	8.37x	5.99%	2.45B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	12.85x	-	-	-	1.97B
Average	17.18x	1.62x	10.28x	3.48%	49.3B
Weighted average by Cap.	19.89x	1.93x	13.16x	2.92%