|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.970 CNY | +1.02% |
|
+3.33% | +6.88% |
| 02-02 | Chinese Shares Dip Over Weak Manufacturing Data | MT |
| 02-02 | China Vanke Expects to Widen 2025 Loss; Shares Down 6% | MT |
Company Valuation: China Vanke Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 321,735 | 220,246 | 202,298 | 115,413 | 81,037 | 56,090 | 56,090 | - |
| Change | - | -31.54% | -8.15% | -42.95% | -29.79% | -30.78% | 0% | - |
| Enterprise Value (EV) 1 | 387,691 | 340,581 | 382,735 | 339,323 | 357,892 | 336,842 | 327,823 | 319,101 |
| Change | - | -12.15% | 12.38% | -11.34% | 5.47% | -5.88% | -2.68% | -2.66% |
| P/E ratio | 7.93x | 10.2x | 9.33x | 10.2x | -1.74x | -1.86x | -4.91x | -8.78x |
| PBR | 1.49x | 0.97x | 0.87x | 0.49x | 0.43x | 0.34x | 0.38x | 0.4x |
| PEG | - | -0.2x | 18.1x | -0.2x | 0x | 0.1x | 0.1x | 0.2x |
| Capitalization / Revenue | 0.77x | 0.49x | 0.4x | 0.25x | 0.24x | 0.22x | 0.29x | 0.32x |
| EV / Revenue | 0.93x | 0.75x | 0.76x | 0.73x | 1.04x | 1.32x | 1.69x | 1.82x |
| EV / EBITDA | 4.57x | 5.87x | 6.49x | 5.68x | -9.17x | -25.9x | 2,635x | 46.5x |
| EV / EBIT | 4.85x | 6.48x | 7.36x | 6.7x | -7.84x | -18.3x | -24.7x | -29.9x |
| EV / FCF | 8.42x | -63.1x | -38.3x | -76,738x | 120x | -46.8x | -10.8x | -23.5x |
| FCF Yield | 11.9% | -1.59% | -2.61% | -0% | 0.83% | -2.14% | -9.25% | -4.25% |
| Dividend per Share 2 | 1.25 | 0.97 | 0.68 | - | - | - | - | - |
| Rate of return | 4.36% | 4.91% | 3.74% | - | - | - | - | - |
| EPS 2 | 3.62 | 1.94 | 1.95 | 1.03 | -4.173 | -2.666 | -1.013 | -0.566 |
| Distribution rate | 34.5% | 50% | 34.9% | - | - | - | - | - |
| Net sales 1 | 419,112 | 452,798 | 503,838 | 465,739 | 343,176 | 255,564 | 194,419 | 175,248 |
| EBITDA 1 | 84,819 | 58,013 | 58,951 | 59,730 | -39,047 | -13,026 | 124.4 | 6,862 |
| EBIT 1 | 79,959 | 52,531 | 52,007 | 50,649 | -45,644 | -18,411 | -13,246 | -10,655 |
| Net income 1 | 41,516 | 22,524 | 22,618 | 12,163 | -49,478 | -30,557 | -13,196 | -6,761 |
| Net Debt 1 | 65,956 | 120,335 | 180,437 | 223,910 | 276,855 | 280,752 | 271,733 | 263,011 |
| Reference price 2 | 28.700 | 19.760 | 18.200 | 10.460 | 7.260 | 4.970 | 4.970 | 4.970 |
| Nbr of stocks (in thousands) | 11,617,732 | 11,625,383 | 11,557,753 | 11,857,753 | 11,857,753 | 11,930,709 | 11,930,709 | - |
| Announcement Date | 30/03/21 | 30/03/22 | 30/03/23 | 28/03/24 | 31/03/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -1.86x | 1.35x | -28.44x | -.--% | 8.12B | |
| 95.35x | - | - | - | 46.28B | |
| 8.21x | 18.23x | 22.38x | 4.82% | 26.28B | |
| 6.26x | 0.89x | 1.89x | 5.3% | 20.91B | |
| 12.84x | 4.32x | 10.76x | -.--% | 17.27B | |
| 19.1x | - | - | 5.57% | 10.32B | |
| 10.51x | 1.04x | 8.62x | 1.77% | 8.19B | |
| 5.45x | 15.61x | 22.15x | 4.41% | 5.94B | |
| 12.2x | 0.56x | 7.33x | 3.84% | 4.8B | |
| 26x | - | - | - | 4.45B | |
| Average | 19.40x | 6.00x | 6.38x | 3.21% | 15.26B | |
| Weighted average by Cap. | 35.76x | 7.51x | 8.96x | 3.48% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 000002 Stock
- Valuation China Vanke Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition