Valuation Unisplendour Corporation Limited

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 30/07/2026			5-day change	1st Jan Change
33.60 ^CNY	-9.99%		-20.85%	+36.59%

07-23	Unisplendour Sees No Reason for Recent Stock Price Deviation	MT
07-22	Unisplendour to Refinance 8.5 Billion Yuan Debt	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	65,353	55,800	55,343	79,596	70,358	96,099	-	-
Change	-	-14.62%	-0.82%	43.82%	-11.61%	36.59%	-	-
Enterprise Value (EV) ¹	61,207	50,187	52,869	101,753	92,252	117,862	116,956	106,177
Change	-	-18%	5.34%	92.46%	-9.34%	27.76%	-0.77%	-9.22%
P/E	30.4x	25.9x	26.3x	50.6x	41.7x	36.9x	29.2x	24.6x
PBR	2.18x	1.75x	1.63x	5.97x	4.77x	5.61x	4.76x	3.99x
PEG	-	64.84x	-10.44x	-2x	5.8x	0.7x	1.1x	1.3x
Capitalization / Revenue	0.97x	0.75x	0.72x	1.01x	0.73x	0.83x	0.7x	0.6x
EV / Revenue	0.9x	0.68x	0.68x	1.29x	0.95x	1.02x	0.85x	0.66x
EV / EBITDA	13.2x	9.15x	10.3x	27.1x	32.3x	22.9x	19.3x	14.8x
EV / EBIT	15x	12.1x	14.4x	46.9x	40.1x	30.1x	24.6x	18.6x
EV / FCF	-22.6x	14.2x	-18.9x	53.4x	31x	78x	28.3x	14.3x
FCF Yield	-4.42%	7.05%	-5.29%	1.87%	3.23%	1.28%	3.53%	6.99%
Dividend per Share ²	0.1	-	0.14	0.075	0.065	0.1032	0.1428	0.16
Rate of return	0.44%	-	0.72%	0.27%	0.26%	0.31%	0.42%	0.48%
EPS ²	0.751	0.754	0.735	0.5498	0.5893	0.91	1.149	1.367
Distribution rate	13.3%	-	19%	13.6%	11%	11.3%	12.4%	11.7%
Net sales ¹	67,638	74,058	77,308	79,024	96,748	115,914	138,219	160,417
EBITDA ¹	4,644	5,488	5,112	3,749	2,852	5,137	6,053	7,152
EBIT ¹	4,088	4,160	3,678	2,169	2,302	3,916	4,748	5,710
Net income ¹	2,148	2,158	2,103	1,572	1,686	2,612	3,289	3,913
Net Debt ¹	-4,146	-5,613	-2,473	22,157	21,894	21,764	20,857	10,078
Reference price ²	22.85	19.51	19.35	27.83	24.60	33.60	33.60	33.60
Nbr of stocks (in thousands)	2,860,080	2,860,080	2,860,080	2,860,080	2,860,080	2,860,080	-	-
Announcement Date	25/03/22	30/03/23	29/04/24	28/04/25	14/04/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNISPLENDOUR CORPORATION LIMITED	36.92x	1.02x	22.94x	0.31%	14.21B
CEREBRAS SYSTEMS INC.	-57.39x	51.38x	-793.87x	-	46B
CDW CORPORATION	16.36x	0.99x	10.55x	1.75%	18.6B
MOBILEYE GLOBAL INC.	-1.62x	2.66x	10.98x	-.--%	6.72B
TATA TECHNOLOGIES LIMITED	37.53x	4.29x	25.53x	1.82%	3.2B
HANSHOW TECHNOLOGY CO., LTD.	32.63x	-	-	0.28%	2.67B
DIEBOLD NIXDORF, INCORPORATED	17.55x	0.75x	5.56x	-	2.42B
Average	11.71x	10.18x	-119.72x	0.83%	13.4B
Weighted average by Cap.	-16.77x	26.66x	-393.12x	0.96%