Company Valuation: Zhewen Interactive Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,648 11,080 6,558 8,121 8,827 11,542
Change - 96.19% -40.81% 23.83% 8.7% 30.75%
Enterprise Value (EV) 1 5,233 11,123 7,217 7,897 9,081 11,836
Change - 112.53% -35.11% 9.41% 15% 30.33%
P/E 61.3x 38.3x 83.2x 39x 54.4x 130x
PBR 1.55x 2.81x 1.62x 1.6x 1.73x 2.23x
PEG - 0x -1.1x 0x -2.5x -2.9x
Capitalization / Revenue 0.61x 0.78x 0.45x 0.75x 1.15x 1.38x
EV / Revenue 0.57x 0.78x 0.49x 0.73x 1.18x 1.42x
EV / EBITDA 31.4x 32.5x 57.8x 59.3x -252x 68.4x
EV / EBIT 34.4x 33.1x 59.6x 60.4x -230x 119x
EV / FCF -48.9x -12.1x -16.8x 26.3x -351x 78.9x
FCF Yield -2.04% -8.23% -5.97% 3.81% -0.28% 1.27%
Dividend per Share 2 - - - - 0.05 -
Rate of return - - - - 0.84% -
EPS 2 0.07 0.22 0.06 0.14 0.11 0.06
Distribution rate - - - - 45.5% -
Net sales 1 9,261 14,294 14,737 10,818 7,703 8,349
EBITDA 1 166.4 342 124.8 133.2 -36.04 173.1
EBIT 1 152.3 335.6 121.1 130.6 -39.55 99.61
Net income 1 94.36 294.4 80.81 192.2 157.8 85.52
Net Debt 1 -414.1 43.02 658.8 -224.5 253.9 294.2
Reference price 2 4.290 8.430 4.990 5.460 5.980 7.820
Nbr of stocks (in thousands) 1,316,451 1,314,324 1,314,324 1,487,374 1,476,124 1,475,904
Announcement Date 30/03/21 30/03/22 24/04/23 19/04/24 11/04/25 30/03/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.53B
10.53x1.12x3.99x-.--% 711M
23.25x2.07x9.92x0.46% 138M
15.49x1.12x4.1x-.--% 75.07M
9.84x - - 4.9% 59.15M
Average 14.78x 1.44x 6.00x 1.34% 503.45M
Weighted average by Cap. 12.65x 1.27x 4.89x 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. 600986 Stock
  4. Valuation Zhewen Interactive Group Co., Ltd.