Company Valuation: Jiu Rong Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2025
Market Cap 1 651.2 558.1 426.8 114.9 54.72
Change - -14.29% -23.53% -73.08% -
Enterprise Value (EV) 1 942.6 1,020 1,054 783.6 884.4
Change - 8.21% 3.29% -25.62% -
P/E 28.4x 34.3x -4.73x -0.3x -0.27x
PBR 1.16x 0.93x 0.9x 1.39x -0.23x
PEG - -1.2x 0x -0x -
Capitalization / Revenue 0.9x 0.44x 0.51x 0.24x 0.09x
EV / Revenue 1.31x 0.8x 1.26x 1.66x 1.52x
EV / EBITDA 10.2x 13.7x 32.9x -6.61x -154x
EV / EBIT 22.4x 43.8x -30.1x -4.24x -14.5x
EV / FCF 1,620x -5.44x -489x -7.39x -
FCF Yield 0.06% -18.4% -0.2% -13.5% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.004185 0.002977 -0.0165 -0.07 -0.0373
Distribution rate - - - - -
Net sales 1 722.2 1,282 837.9 471.8 583.5
EBITDA 1 92.86 74.54 32.02 -118.5 -5.742
EBIT 1 42.05 23.28 -34.96 -184.7 -61.18
Net income 1 22.9 16.29 -90.15 -383.3 -204.2
Net Debt 1 291.5 461.9 626.7 668.7 829.7
Reference price 2 0.1190 0.1020 0.0780 0.0210 0.0100
Nbr of stocks (in thousands) 5,472,000 5,472,000 5,472,000 5,472,000 5,472,000
Announcement Date 23/04/21 28/04/22 28/04/23 27/06/24 31/10/25
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.38M
16.54x1.46x7.38x0.95% 124B
21.5x1.34x10.16x1.38% 60.62B
14.24x0.35x4.26x0.79% 20.41B
21.83x - - - 5.83B
32.19x - - 1.73% 3.16B
35.78x - - 0.84% 2.57B
11.36x0.4x8.91x-.--% 2.53B
21.08x1.3x9.95x2.69% 2.48B
Average 21.82x 0.97x 8.13x 1.2% 24.65B
Weighted average by Cap. 18.26x 1.30x 7.93x 1.07%

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. 2358 Stock
  4. Valuation Jiu Rong Holdings Limited