Valuation Shandong Ruyi Woolen Garment Group Co., Ltd.
Stocks
002193
CNE1000008G0
Apparel & Accessories
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.230 CNY | -4.94% |
|
-14.37% | -20.49% |
Company Valuation: Shandong Ruyi Woolen Garment Group Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,785 | 1,649 | 2,526 | 1,733 | 1,481 | 1,392 |
| Change | - | -7.62% | 53.17% | -31.4% | -14.5% | -6.01% |
| Enterprise Value (EV) 1 | 2,754 | 2,945 | 3,654 | 2,873 | 2,629 | 2,538 |
| Change | - | 6.93% | 24.05% | -21.37% | -8.48% | -3.45% |
| P/E | 341x | 1,658x | -16.4x | -2.77x | -2.57x | -3.78x |
| PBR | 0.67x | 0.61x | 0.99x | 1.39x | 2.22x | 4.69x |
| PEG | - | -20.5x | 0x | -0x | 0.34x | 0.1x |
| Capitalization / Revenue | 2.27x | 2.39x | 4.26x | 4.51x | 3.3x | 3.87x |
| EV / Revenue | 3.5x | 4.27x | 6.17x | 7.49x | 5.85x | 7.05x |
| EV / EBITDA | 31.5x | 28.6x | -83.6x | -33.2x | -51.5x | -44.2x |
| EV / EBIT | -323x | 399x | -26.5x | -17.2x | -21.7x | -22.6x |
| EV / FCF | 18.1x | 7.04x | 15.2x | 12.1x | 35x | 10.7x |
| FCF Yield | 5.54% | 14.2% | 6.57% | 8.29% | 2.85% | 9.33% |
| Dividend per Share 2 | 0.01 | 0.011 | - | - | - | - |
| Rate of return | 0.15% | 0.17% | - | - | - | - |
| EPS 2 | 0.02 | 0.0038 | -0.5896 | -2.387 | -2.206 | -1.406 |
| Distribution rate | 50% | 289% | - | - | - | - |
| Net sales 1 | 786.2 | 689.7 | 592.3 | 383.8 | 449.2 | 359.9 |
| EBITDA 1 | 87.55 | 102.9 | -43.69 | -86.49 | -51.03 | -57.41 |
| EBIT 1 | -8.539 | 7.382 | -138 | -166.6 | -121.2 | -112.3 |
| Net income 1 | 5.093 | 0.9938 | -154.3 | -624.8 | -577.5 | -368 |
| Net Debt 1 | 969.6 | 1,297 | 1,128 | 1,140 | 1,148 | 1,146 |
| Reference price 2 | 6.820 | 6.300 | 9.650 | 6.620 | 5.660 | 5.320 |
| Nbr of stocks (in thousands) | 261,716 | 261,716 | 261,716 | 261,716 | 261,716 | 261,716 |
| Announcement Date | 29/04/21 | 28/04/22 | 28/04/23 | 29/04/24 | 28/04/25 | 27/04/26 |
1CNY in Million2CNY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 171M | |
| 22.47x | 3.33x | 11.01x | 2.61% | 278B | |
| 22.57x | 2.91x | 14.84x | 0.93% | 24.65B | |
| 21.49x | 4.09x | 10.01x | 2.65% | 15.81B | |
| 10.24x | 0.98x | 4.7x | -.--% | 12.84B | |
| 14.34x | 2.18x | 9.21x | 1.89% | 10.02B | |
| 15.38x | 1.52x | 10x | 2.45% | 9.06B | |
| 16.42x | 1.01x | 9.56x | 2.1% | 6.75B | |
| 10x | 1.23x | 5.37x | 8.4% | 5.53B | |
| Average | 16.61x | 2.16x | 9.34x | 2.63% | 40.31B | |
| Weighted average by Cap. | 21.30x | 3.10x | 10.82x | 2.46% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 002193 Stock
- Valuation Shandong Ruyi Woolen Garment Group Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
