Company Valuation: Guangzhou R&F Properties Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 8,865 6,306 3,883 4,795 1,720 682.6
Change - -28.86% -38.43% 23.5% -64.14% -60.31%
Enterprise Value (EV) 135,784 120,664 125,444 4,795 1,720 682.6
Change - -11.14% 3.96% -96.18% -64.14% -60.31%
P/E -1x -0.4x -0.19x - -0.1x -
PBR 0.11x 0.12x 0.12x - - -
PEG - -0x -0x - - -
Capitalization / Revenue 116,035x 179,199x 107,148x 270,909x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.1 - - - - -
Rate of return 4.23% - - - - -
EPS 2 -2.358 -4.194 -5.374 - -4.377 -
Distribution rate -4.24% - - - - -
Net sales 76,401 35,193 36,239 17,701 - -
EBITDA -963.5 590.8 -2,127 -3,500 - -
EBIT -2,655 -1,533 -4,239 -5,141 - -
Net income -8,848 -15,737 - - -16,425 -
Net Debt 126,919 114,358 121,562 - - -
Reference price 2 2.3626 1.6807 1.0348 1.2780 0.4583 0.1819
Nbr of stocks (in thousands) 3,752,367 3,752,367 3,752,367 3,752,367 3,752,367 3,752,367
Announcement Date 31/03/22 31/03/23 28/03/24 30/03/25 31/03/26 -
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 100M
14.49x4.61x12.54x3.48% 41.5B
22.75x4.42x18.56x1.12% 30.77B
6.01x0.72x1.46x8.39% 28.68B
7.58x1.38x6.9x4.7% 27.28B
15.12x3.14x15.52x2.32% 25.06B
15.51x0.99x6.54x2.4% 21.53B
16.22x6.86x19.44x1.17% 21.26B
9.03x2.17x7.47x4.12% 19.72B
7.87x1.74x5.63x2.81% 17.72B
Average 12.73x 2.89x 10.45x 3.39% 23.36B
Weighted average by Cap. 13.09x 3.02x 10.76x 3.48%

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. 2777 Stock
  4. Valuation Guangzhou R&F Properties Co., Ltd.