Company Valuation: DiDi Global Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 152,588 106,464 134,626 161,521 135,194 135,194 -
Change - -30.23% 26.45% 19.98% -16.3% 0% -
Enterprise Value (EV) 1 152,588 106,464 134,626 124,026 139,044 138,536 131,553
Change - -30.23% 26.45% -7.87% 12.11% -0.37% -5.04%
P/E ratio -1.66x - - 133x -1,258x 23.4x 11.2x
PBR - - - 1.69x 1.44x 1.36x 1.26x
PEG - - - - 12x -0x 0x
Capitalization / Revenue 0.88x 0.75x 0.7x 0.78x 0.6x 0.54x 0.49x
EV / Revenue 0.88x 0.75x 0.7x 0.6x 0.61x 0.56x 0.48x
EV / EBITDA -10.2x -11.5x - 16.9x 17.2x 13.3x 7.92x
EV / EBIT -7.96x -7.72x -23.4x 63.9x -60.1x 27.5x 11.5x
EV / FCF - - - 43.6x 46.6x 22.5x 10.6x
FCF Yield - - - 2.3% 2.15% 4.45% 9.46%
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 -19.01 - - 0.25 -0.0231 1.243 2.595
Distribution rate - - - - - - -
Net sales 1 173,827 141,736 192,380 206,799 226,401 249,101 274,175
EBITDA 1 -14,952 -9,257 - 7,353 8,097 10,390 16,602
EBIT 1 -19,173 -13,788 -5,741 1,942 -2,314 5,046 11,418
Net income 1 -49,343 - - 1,258 109.4 5,592 11,464
Net Debt 1 - - - -37,495 3,850 3,342 -3,641
Reference price 2 31.64 21.93 28.01 33.36 29.03 29.03 29.03
Nbr of stocks (in thousands) 4,823,241 4,854,038 4,806,501 4,842,203 4,656,362 4,656,362 -
Announcement Date 16/04/22 01/05/23 23/03/24 18/03/25 - - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-1257.98x0.61x17.17x-.--% 19.6B
-16.96x - - - 2.38B
14.39x2.49x8.98x5.83% 1.67B
6.32x0.84x3.51x7.19% 251M
Average -313.56x 1.31x 9.89x 4.34% 5.97B
Weighted average by Cap. -1,032.45x 0.76x 16.38x 0.53%

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

  1. Stock Market
  2. Equities
  3. DIDIY Stock
  4. Valuation DiDi Global Inc.