Valuation Dashang Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 10/03/2026			5-day change	1st Jan Change
17.56 ^CNY	+0.86%		-1.13%	-2.06%

12-23	Dashang Names Chairman/CEO	MT
12-22	Dashang's board elects chairperson	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,962	5,552	5,151	4,807	8,255	6,047	6,047	-
Change	-	-6.88%	-7.23%	-6.69%	71.74%	-26.75%	0%	-
Enterprise Value (EV)	5,962	5,552	5,151	4,807	8,255	6,047	6,047	6,047
Change	-	-6.88%	-7.23%	-6.69%	71.74%	-26.75%	0%	0%
P/E ratio	11.9x	8x	9.38x	9.54x	14.1x	10.4x	9.49x	8.66x
PBR	0.64x	0.65x	0.66x	0.59x	0.95x	0.67x	0.65x	0.62x
PEG	-	0.2x	-0.4x	-1.15x	0.9x	-8.84x	1.03x	0.91x
Capitalization / Revenue	0.73x	0.7x	0.71x	0.66x	1.19x	0.94x	0.89x	0.89x
EV / Revenue	0x	0x	0x	0x	0x	0.94x	0.89x	0.89x
EV / EBITDA	0x	0x	0x	0x	0x	4.66x	4.43x	4.8x
EV / EBIT	0x	0x	0x	0x	0x	6.78x	6.23x	5.96x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.4959	1.653	0.4132	0.8264	0.9091	0.81	0.9	-
Rate of return	2.96%	10.3%	2.76%	5.92%	3.79%	4.65%	5.17%	-
EPS ²	1.405	2.017	1.595	1.463	1.7	1.68	1.835	2.01
Distribution rate	35.3%	82%	25.9%	56.5%	53.5%	48.2%	49%	-
Net sales ¹	8,117	7,932	7,277	7,331	6,949	6,440	6,767	6,766
EBITDA ¹	1,415	1,506	1,284	1,262	1,324	1,298	1,365	1,260
EBIT ¹	1,004	1,123	875.7	878	964.8	892	970.5	1,015
Net income ¹	499.4	702.2	549.2	505.1	586.2	578.5	631.5	692
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	16.78	16.12	14.96	13.96	23.97	17.41	17.41	17.41
Nbr of stocks (in thousands)	355,400	344,358	344,358	344,358	344,358	344,358	344,358	-
Announcement Date	15/04/21	08/04/22	31/03/23	12/04/24	25/04/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DASHANG CO., LTD.	10.36x	-	-	4.65%	868M
FALABELLA S.A.	17.69x	1.31x	8.92x	2.87%	16.57B
TRENT LIMITED	71.87x	6.41x	36.73x	0.16%	14.23B
DILLARD'S, INC.	17.03x	1.33x	9.93x	5.27%	9.2B
CANADIAN TIRE CORPORATION, LIMITED	14.85x	1.23x	9.25x	3.79%	7.48B
ISETAN MITSUKOSHI HOLDINGS LTD.	16.19x	1.96x	10.65x	2.39%	6.49B
VISHAL MEGA MART LIMITED	61.14x	3.86x	26.42x	0.42%	5.51B
PEPKOR HOLDINGS LIMITED	13.07x	0.96x	5.77x	2.57%	5.29B
MINISO GROUP HOLDING LIMITED	17.29x	1.7x	8.23x	3.77%	5.16B
Average	26.61x	2.34x	14.49x	2.88%	7.87B
Weighted average by Cap.	30.98x	2.60x	16.00x	2.56%