Company Valuation: Dazhong Transportation (Group) Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6,952 6,595 5,831 5,475 12,114 9,610
Change - -5.13% -11.59% -6.1% 121.24% -20.67%
Enterprise Value (EV) 1 7,924 6,845 7,979 8,542 15,311 12,376
Change - -13.63% 16.57% 7.06% 79.24% -19.17%
P/E 15.5x 24.7x -25.2x 21.3x 76.7x 182x
PBR 0.88x 0.82x 0.73x 0.74x 1.66x 1.3x
PEG - -0.6x 0x -0x -2.1x -2.7x
Capitalization / Revenue 2.63x 2.81x 2.47x 1.22x 4.26x 4.32x
EV / Revenue 3x 2.92x 3.38x 1.9x 5.38x 5.56x
EV / EBITDA 10.4x 9.98x 18.5x 9.57x 25.2x 26.6x
EV / EBIT 22.3x 21.2x 1,167x 21.1x 127x 5,595x
EV / FCF -4.97x 5.21x -4.33x -12.5x 54.6x 29.6x
FCF Yield -20.1% 19.2% -23.1% -8.02% 1.83% 3.38%
Dividend per Share 2 - 0.028 0.03 0.05 0.03 0.04
Rate of return - 0.81% 0.99% 1.68% 0.43% 0.73%
EPS 2 0.2283 0.14 -0.12 0.14 0.09 0.03
Distribution rate - 20% -25% 35.7% 33.3% 133%
Net sales 1 2,639 2,346 2,360 4,504 2,843 2,227
EBITDA 1 760.5 685.8 432 892.5 608 465.9
EBIT 1 355.8 322.8 6.837 405.3 120.4 2.212
Net income 1 535.4 328.4 -274.1 324.2 211.6 72.4
Net Debt 1 972.9 249.4 2,148 3,067 3,197 2,766
Reference price 2 3.530 3.460 3.020 2.980 6.900 5.460
Nbr of stocks (in thousands) 2,325,777 2,276,147 2,276,147 2,276,147 2,364,123 2,356,650
Announcement Date 26/04/21 30/03/22 30/03/23 29/03/24 29/03/25 31/03/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.56x3.92x8.21x0.84% 23.48B
13.26x1.58x8.09x3.22% 8.81B
13.43x1.99x12.9x2.18% 7B
10.14x1.96x10.99x1.98% 5.89B
14.82x2.99x14.53x1.74% 4.22B
13.44x0.93x10.67x1.92% 4.19B
26.6x6.87x20.02x2.08% 4.03B
15.28x2.91x12.74x3.36% 3.92B
10.19x1.96x10.35x2.55% 3.69B
Average 13.86x 2.79x 12.06x 2.21% 7.25B
Weighted average by Cap. 11.83x 2.98x 10.64x 1.86%

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. 600611 Stock
  4. 900903 Stock
  5. Valuation Dazhong Transportation (Group) Co., Ltd.