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 3,783 - -
Change - -4.9% 71.23% -21.56% - -
Enterprise Value (EV) 2,962 2,816 4,822 3,783 3,783 3,783
Change - -4.9% 71.23% -21.56% 0% 0%
P/E -49.6x 165x 54.5x 42.8x 34.2x 26.3x
PBR - - - 3.32x 3.68x 3.98x
PEG - -1x 0x ∞x 1.4x 0.9x
Capitalization / Revenue - - - 2.22x 2.06x 1.91x
EV / Revenue - - - 2.22x 2.06x 1.91x
EV / EBITDA - - - - - -
EV / EBIT - - - 30.5x 23.9x 18.5x
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 3.420 3.420 3.420
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.($)
43x - - - 564M
24.72x1x12.06x-.--% 42.85B
21.61x0.91x8.58x2.24% 19.25B
15.42x0.62x10.21x-.--% 17.04B
17.8x3.6x11.54x5.59% 11.64B
21.72x9.02x18.06x4.33% 10.71B
63.76x2.47x9.75x-.--% 7.61B
37x1.32x12.85x0.87% 6.14B
38.83x1.16x8.88x0.3% 5.28B
30.14x11.88x - 1.92% 4.16B
Average 31.40x 3.55x 11.49x 1.7% 12.52B
Weighted average by Cap. 25.91x 2.34x 11.48x 1.36%

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.