Valuation GRG Banking Equipment Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 14/07/2026			5-day change	1st Jan Change
9.970 ^CNY	-1.58%		+8.84%	-27.81%

05-29	GRG Banking Equipment Bags Supplier Bid for Phase II of Guangzhou's Cloud Resource Leasing Project	MT
05-21	Grg Banking Equipment Co., Ltd. Announces Dividend on Share A for 2025, Payable on May 28, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,552	24,685	30,446	28,956	34,296	24,759	-	-
Change	-	-16.47%	23.34%	-4.89%	18.44%	-27.81%	-	-
Enterprise Value (EV)	23,328	17,645	19,299	28,956	34,296	24,759	24,759	24,759
Change	-	-24.36%	9.37%	50.04%	18.44%	-27.81%	0%	0%
P/E	36.1x	30.1x	31.4x	31.5x	39.5x	25.6x	19.9x	20.3x
PBR	2.7x	2.12x	2.54x	2.3x	2.75x	1.92x	1.77x	1.63x
PEG	-	-	1.7x	-6.14x	-7.31x	2.2x	0.7x	-10.15x
Capitalization / Revenue	4.36x	3.28x	3.37x	2.66x	2.84x	1.83x	1.56x	1.49x
EV / Revenue	0x	0x	0x	0x	0x	1.83x	1.56x	1.49x
EV / EBITDA	0x	0x	0x	0x	0x	24.5x	20.4x	19.3x
EV / EBIT	0x	0x	0x	0x	0x	17.5x	14x	14.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.15	0.2	0.2	0.2	0.2	0.19	0.23	-
Rate of return	1.26%	2.01%	1.63%	1.72%	1.45%	1.91%	2.31%	-
EPS ²	0.33	0.33	0.39	0.37	0.35	0.39	0.5	0.49
Distribution rate	45.5%	60.6%	51.3%	54.1%	57.1%	48.7%	46%	-
Net sales ¹	6,782	7,526	9,043	10,866	12,055	13,551	15,891	16,653
EBITDA ¹	1,278	1,402	1,641	1,499	1,487	1,009	1,216	1,286
EBIT ¹	1,097	1,209	1,456	1,265	1,274	1,417	1,768	1,762
Net income ¹	806.5	827.3	976.9	919.8	860.9	979	1,426	1,212
Net Debt	-6,225	-7,040	-11,148	-	-	-	-	-
Reference price ²	11.900	9.940	12.260	11.660	13.810	9.970	9.970	9.970
Nbr of stocks (in thousands)	2,483,383	2,483,383	2,483,383	2,483,383	2,483,383	2,483,383	-	-
Announcement Date	25/02/22	27/02/23	28/02/24	25/02/25	28/02/26	-	-	-

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.($)
GRG BANKING EQUIPMENT CO., LTD.	25.97x	-	-	1.88%	3.71B
DELL TECHNOLOGIES INC.	24.69x	1.71x	15.71x	0.58%	276B
SEAGATE TECHNOLOGY HOLDINGS PLC	65.86x	16.32x	44.4x	0.34%	195B
HEWLETT PACKARD ENTERPRISE COMPANY	21.43x	1.72x	9.01x	1.2%	62.56B
LENOVO GROUP LIMITED	16.11x	0.34x	6.18x	2.06%	36.87B
ASIA VITAL COMPONENTS CO., LTD.	23.44x	3.74x	14.55x	1.73%	27.12B
KING SLIDE WORKS CO., LTD.	40.46x	22.08x	30.63x	1.29%	23.93B
DAWNING INFORMATION INDUSTRY CO., LTD.	58.03x	-	-	0.42%	22.9B
HP INC.	10.93x	0.48x	5.91x	4.84%	22.65B
TD SYNNEX CORPORATION	15.82x	0.3x	8.8x	0.77%	20.09B
Average	30.27x	5.84x	16.90x	1.51%	69.05B
Weighted average by Cap.	36.45x	6.65x	22.91x	0.86%