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 4,004 - -
Change - -4.9% 71.23% -16.97% - -
Enterprise Value (EV) 2,962 2,816 4,822 4,004 4,004 4,004
Change - -4.9% 71.23% -16.97% 0% 0%
P/E -49.6x 165x 54.5x 45.3x 36.2x 27.8x
PBR - - - 3.51x 3.89x 4.21x
PEG - -1x 0x ∞x 1.4x 0.9x
Capitalization / Revenue - - - 2.35x 2.18x 2.02x
EV / Revenue - - - 2.35x 2.18x 2.02x
EV / EBITDA - - - - - -
EV / EBIT - - - 32.3x 25.3x 19.6x
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 3.620 3.620 3.620
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.($)
45.5x - - - 601M
23.93x0.97x11.63x-.--% 41.47B
18.36x0.82x6.8x2.5% 18.93B
14.15x0.57x9.42x-.--% 15.65B
16.79x3.43x11.21x5.93% 11.02B
20.69x8.56x16.93x4.64% 10.21B
57.83x2.23x8.82x-.--% 6.92B
35.37x1.27x12.37x0.92% 5.85B
34.72x1.08x8.29x0.34% 4.72B
29.77x11.74x - 1.95% 4.11B
Average 29.71x 3.41x 10.68x 1.81% 11.95B
Weighted average by Cap. 24.09x 2.24x 10.69x 1.47%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!