Valuation Unisplendour Corporation Limited

Stocks

End-of-day quote Shenzhen S.E. 14/10/2026			5-day change	1st Jan Change
26.84 ^CNY	-4.01%		-13.48%	+9.11%

08-31	China Stocks Gain on Smaller-Than-Feared Manufacturing Contraction; Unisplendour Jumps 9%	MT
08-31	Unisplendour H1 Profit Jumps 108%; Shares Up 4%	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	76,765	-	-
Change	-	-14.62%	-0.82%	43.82%	-11.61%	9.11%	-	-
Enterprise Value (EV) ¹	61,207	50,187	52,869	101,753	92,252	104,354	96,197	86,843
Change	-	-18%	5.34%	92.46%	-9.34%	13.12%	-7.82%	-9.72%
P/E	30.4x	25.9x	26.3x	50.6x	41.7x	25.1x	20.9x	17.7x
PBR	2.18x	1.75x	1.63x	5.97x	4.77x	4.28x	3.55x	3x
PEG	-	64.84x	-10.44x	-2x	5.8x	0.3x	1x	1x
Capitalization / Revenue	0.97x	0.75x	0.72x	1.01x	0.73x	0.6x	0.54x	0.47x
EV / Revenue	0.9x	0.68x	0.68x	1.29x	0.95x	0.81x	0.67x	0.54x
EV / EBITDA	13.2x	9.15x	10.3x	27.1x	32.3x	19x	14.6x	10.9x
EV / EBIT	15x	12.1x	14.4x	46.9x	40.1x	24.1x	18.2x	13.8x
EV / FCF	-22.6x	14.2x	-18.9x	53.4x	31x	69.1x	23.3x	11.7x
FCF Yield	-4.42%	7.05%	-5.29%	1.87%	3.23%	1.45%	4.29%	8.55%
Dividend per Share ²	0.1	-	0.14	0.075	0.065	0.13	0.1503	0.16
Rate of return	0.44%	-	0.72%	0.27%	0.26%	0.48%	0.56%	0.6%
EPS ²	0.751	0.754	0.735	0.5498	0.5893	1.071	1.286	1.513
Distribution rate	13.3%	-	19%	13.6%	11%	12.1%	11.7%	10.6%
Net sales ¹	67,638	74,058	77,308	79,024	96,748	128,073	142,819	161,745
EBITDA ¹	4,644	5,488	5,112	3,749	2,852	5,485	6,607	7,972
EBIT ¹	4,088	4,160	3,678	2,169	2,302	4,327	5,282	6,276
Net income ¹	2,148	2,158	2,103	1,572	1,686	3,065	3,673	4,332
Net Debt ¹	-4,146	-5,613	-2,473	22,157	21,894	27,589	19,432	10,078
Reference price ²	22.85	19.51	19.35	27.83	24.60	26.84	26.84	26.84
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	26.11x	0.84x	19.61x	0.46%	11.95B
CEREBRAS SYSTEMS INC.	-37.69x	34.37x	1004.33x	-	35.42B
CDW CORPORATION	17.48x	1x	10.95x	1.68%	19B
MOBILEYE GLOBAL INC.	-1.44x	2.28x	9.33x	-.--%	5.97B
TATA TECHNOLOGIES LIMITED	36.99x	4.24x	25.15x	1.85%	3.18B
HANSHOW TECHNOLOGY CO., LTD.	26.99x	-	-	0.32%	2.46B
Average	11.41x	8.54x	213.88x	0.86%	13B
Weighted average by Cap.	-6.61x	16.86x	478.71x	1.04%