Valuation Dong Yi Ri Sheng Home Decoration Group Co.,Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 16/07/2026			5-day change	1st Jan Change
10.03 ^CNY	-1.47%		-8.57%	+11.69%

06-16	Changkong Wisdom Technology Co., Ltd. announced that it has received CNY 50 million in funding from Dong Yi Ri Sheng Home Decoration Group Co.,Ltd.	CI
04-27	Dong Yi Ri Sheng Home Decoration Group Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,310	2,584	2,643	2,777	1,691	8,544
Change	-	-21.93%	2.27%	5.08%	-39.12%	405.32%
Enterprise Value (EV) ¹	2,360	2,282	2,853	3,083	1,810	6,929
Change	-	-3.29%	25.01%	8.06%	-41.29%	282.79%
P/E	18.3x	34.2x	-3.52x	-13.2x	-1.44x	225x
PBR	3.69x	2.65x	12.9x	43.1x	-1.53x	24.3x
PEG	-	-0.6x	0x	0.2x	-0x	-2x
Capitalization / Revenue	0.96x	0.6x	1.05x	0.95x	1.3x	12.4x
EV / Revenue	0.68x	0.53x	1.13x	1.05x	1.4x	10x
EV / EBITDA	12.6x	13.6x	-3.74x	-19x	-3.5x	-69.3x
EV / EBIT	15.2x	16.5x	-3.58x	-15.7x	-3.31x	-58.3x
EV / FCF	28.8x	22.3x	-17.9x	-58.8x	24.2x	-15.3x
FCF Yield	3.47%	4.49%	-5.59%	-1.7%	4.13%	-6.55%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.43	0.18	-1.79	-0.5	-2.79	0.04
Distribution rate	-	-	-	-	-	-
Net sales ¹	3,447	4,292	2,524	2,934	1,296	691.3
EBITDA ¹	186.9	167.7	-763.3	-161.9	-516.9	-100
EBIT ¹	155	138	-797.3	-195.9	-547.4	-118.8
Net income ¹	180.3	77.54	-751.1	-208.5	-1,171	36.45
Net Debt ¹	-950.2	-302	210	305.8	119.4	-1,615
Reference price ²	7.89	6.16	6.30	6.62	4.03	8.98
Nbr of stocks (in thousands)	419,537	419,537	419,537	419,537	419,537	951,405
Announcement Date	27/04/21	14/04/22	27/04/23	29/04/24	28/04/25	27/04/26