Company Valuation: FinVolution Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,875 9,757 9,733 12,878 9,254 5,369 - -
Change - 9.94% -0.25% 32.32% -28.14% -41.98% - -
Enterprise Value (EV) 8,875 9,757 9,733 12,878 9,254 5,369 5,369 5,369
Change - 9.94% -0.25% 32.32% -28.14% -41.98% 0% 0%
P/E 3.7x 4.39x 4.17x 5.49x 3.81x 3.36x 3.07x 2.38x
PBR 0.83x - 0.7x 0.84x 0.58x 0.3x 0.27x 0.24x
PEG - -0.55x 0.59x 0.66x 0.61x -0.1x 0.32x 0.1x
Capitalization / Revenue 0.94x 0.88x 0.78x 0.99x 0.68x 0.47x 0.57x 0.51x
EV / Revenue 0x 0x 0x 0x 0x 0.47x 0.57x 0.51x
EV / EBITDA 0x - 0x 0x 0x 3.26x 3.51x 2.59x
EV / EBIT 0x 0x 0x 0x 0x 3.27x 3.64x 2.5x
EV / FCF 0x - 0x 0x 0x 26.3x 7.31x 6.6x
FCF Yield 6.48% - 8.99% 22.3% 19.3% 3.8% 13.7% 15.1%
Dividend per Share 2 - - - 2.02 2.092 2.315 2.486 2.595
Rate of return - - - 4.08% 5.72% 10.6% 11.4% 11.9%
EPS 2 8.46 7.79 8.34 9.03 9.59 6.509 7.126 9.181
Distribution rate - - - 22.4% 21.8% 35.6% 34.9% 28.3%
Net sales 1 9,470 11,134 12,547 13,066 13,569 11,310 9,373 10,496
EBITDA 1 2,651 - 2,779 2,845 3,101 1,648 1,528 2,069
EBIT 1 2,614 2,515 2,384 2,535 2,913 1,640 1,476 2,145
Net income 1 2,509 2,266 2,341 2,383 2,542 1,588 1,688 2,164
Net Debt - - - - - - - -
Reference price 2 31.32 34.21 34.75 49.56 36.58 21.84 21.84 21.84
Nbr of stocks (in thousands) 283,376 285,204 280,119 259,845 252,973 245,797 - -
Announcement Date 14/03/22 14/03/23 18/03/24 17/03/25 16/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
3.36x - - 10.6% 801M
59.23x20.39x37.96x-.--% 112B
14.4x3x6.67x1.87% 78.13B
23.4x2.97x12.74x-.--% 32.62B
88.34x7.13x30.3x-.--% 24.01B
36.03x3.84x12.26x-.--% 24.22B
36.97x18.69x30.65x2.31% 23.63B
7.36x - - 8.58% 18.33B
5.25x2.72x6.48x5.13% 18.03B
12.01x-0.68x-1.2x-.--% 16.03B
Average 28.64x 7.26x 16.98x 2.85% 34.75B
Weighted average by Cap. 36.83x 10.21x 21.39x 1.32%

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. Stocks
  3. FINV Stock
  4. Valuation FinVolution Group
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!