Company Valuation: Guangzhou Pearl River Development Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 2,962 2,816 4,822 4,092 - -
Change - -4.9% 71.23% -15.14% - -
Enterprise Value (EV) 2,962 2,816 4,822 4,092 4,092 4,092
Change - -4.9% 71.23% -15.14% 0% 0%
P/E -49.6x 165x 54.5x 46.3x 37x 28.5x
PBR - - - 3.59x 3.98x 4.3x
PEG - -1x 0x ∞x 1.5x 1x
Capitalization / Revenue - - - 2.4x 2.23x 2.07x
EV / Revenue - - - 2.4x 2.23x 2.07x
EV / EBITDA - - - - - -
EV / EBIT - - - 33x 25.9x 20.1x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.07 0.02 0.08 0.08 0.1 0.13
Distribution rate - - - - - -
Net sales 1 - - - 1,705 1,835 1,980
EBITDA - - - - - -
EBIT 1 - - - 124 158 204
Net income 1 -62.96 15.57 - 90 115 147
Net Debt - - - - - -
Reference price 2 3.470 3.300 4.360 3.700 3.700 3.700
Nbr of stocks (in thousands) 853,461 853,461 1,106,074 1,106,074 - -
Announcement Date 28/03/24 01/04/25 01/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
46.25x - - - 609M
24.36x0.98x11.82x-.--% 42.22B
19.12x0.87x7.32x2.4% 19.64B
15.22x0.61x10.1x-.--% 16.83B
17.41x3.49x11.2x5.6% 11.39B
21.01x8.78x17.58x4.54% 10.4B
66.49x2.57x10.14x-.--% 7.9B
36.83x1.31x12.81x0.88% 6.11B
37.76x1.15x8.78x0.31% 5.13B
32.03x12.64x - 1.81% 4.42B
Average 31.65x 3.60x 11.22x 1.73% 12.47B
Weighted average by Cap. 25.60x 2.34x 11.09x 1.39%

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. 600684 Stock
  4. Valuation Guangzhou Pearl River Development Group Co., Ltd.