Valuation Jiangsu Yanghe Distillery Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 11/09/2024			5-day change	1st Jan Change
74.02 ^CNY	-0.24%		-4.18%	-32.65%

08-30	Jiangsu Yanghe Brewery H1 Profit Up 1%; Shares Climb 5%	MT
08-29	Jiangsu Yanghe Distillery Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	166,522	353,975	246,655	240,321	164,497	111,507	-	-
Change	-	112.57%	-30.32%	-2.57%	-31.55%	-32.21%	-	-
Enterprise Value (EV) ¹	162,222	346,732	225,707	215,969	138,709	82,992	81,395	78,040
Change	-	113.74%	-34.9%	-4.31%	-35.77%	-40.17%	-1.92%	-4.12%
P/E ratio	22.6x	47.3x	32.9x	25.8x	16.5x	10.9x	10.3x	9.46x
PBR	4.56x	9.24x	5.84x	5.09x	3.19x	2x	1.83x	1.69x
PEG	-	27.2x	55.03x	1.1x	2.42x	4.64x	1.81x	1.08x
Capitalization / Revenue	7.2x	16.8x	9.73x	7.98x	4.97x	3.22x	3.04x	2.81x
EV / Revenue	7.01x	16.4x	8.9x	7.17x	4.19x	2.39x	2.22x	1.97x
EV / EBITDA	15.4x	32.5x	21x	16.3x	9.95x	6.06x	5.68x	5.02x
EV / EBIT	16.6x	35x	22.6x	17.3x	10.5x	6.29x	5.83x	5.13x
EV / FCF	24.9x	95.6x	15.1x	69.4x	27.6x	6.41x	8.24x	6.39x
FCF Yield	4.01%	1.05%	6.6%	1.44%	3.62%	15.6%	12.1%	15.7%
Dividend per Share ²	3	3	3	3.74	4.66	4.524	4.98	5.467
Rate of return	2.71%	1.27%	1.82%	2.33%	4.24%	6.11%	6.73%	7.39%
EPS ²	4.899	4.984	5.014	6.225	6.649	6.805	7.193	7.821
Distribution rate	61.2%	60.2%	59.8%	60.1%	70.1%	66.5%	69.2%	69.9%
Net sales ¹	23,126	21,101	25,350	30,105	33,126	34,657	36,688	39,707
EBITDA ¹	10,538	10,678	10,743	13,251	13,945	13,693	14,330	15,561
EBIT ¹	9,762	9,895	9,989	12,509	13,243	13,204	13,956	15,200
Net income ¹	7,383	7,482	7,508	9,378	10,016	10,283	10,883	11,836
Net Debt ¹	-4,300	-7,243	-20,947	-24,352	-25,788	-28,515	-30,112	-33,467
Reference price ²	110.50	235.99	164.73	160.50	109.90	74.02	74.02	74.02
Nbr of stocks (in thousands)	1,506,988	1,499,959	1,497,327	1,497,327	1,496,784	1,506,445	-	-
Announcement Date	28/02/20	26/02/21	28/04/22	25/04/23	26/04/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
JIANGSU YANGHE DISTILLERY CO., LTD.	10.88x	2.39x	6.06x	+6.11%	15.66B
KWEICHOW MOUTAI CO., LTD.	19.87x	8.82x	12.82x	+3.83%	243B
WULIANGYE YIBIN CO.,LTD.	13.33x	3.57x	7.37x	+4.51%	63.25B
SHANXI XINGHUACUN FEN WINE FACTORY CO.,LTD.	15.22x	4.85x	10.72x	+3.32%	27.4B
LUZHOU LAOJIAO CO.,LTD	10.32x	3.94x	6.58x	+5.55%	21.9B
UNITED SPIRITS LIMITED	68.1x	8.48x	45.74x	+0.52%	12.88B
DAVIDE CAMPARI-MILANO N.V.	24.9x	3.87x	15.55x	+0.86%	10.77B
ANHUI GUJING DISTILLERY CO., LTD.	13.83x	2.28x	6.77x	+3.38%	10.23B
JIANGSU KING'S LUCK BREWERY JOINT-STOCK CO.,LTD.	12.52x	3.29x	8.04x	+3.00%	6.6B
BECLE, S.A.B. DE C.V.	25.69x	2.77x	13.83x	+1.25%	5.68B
Average	21.47x	4.43x	13.35x	+3.23%	41.79B
Weighted average by Cap.	19.17x	6.80x	12.15x	+3.83%