Company Valuation: Longfor Group Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 181,613 135,021 74,793 64,728 54,166 41,356 - -
Change - -25.65% -44.61% -13.46% -16.32% -23.65% - -
Enterprise Value (EV) 1 321,805 270,405 250,702 191,634 177,774 156,971 147,580 136,705
Change - -15.97% -7.29% -23.56% -7.23% -11.7% -5.98% -7.37%
P/E 7.49x 5.31x 5.51x 5.99x 51.3x 238x 8.17x 7.14x
PBR 1.41x 0.95x 0.47x 0.38x 0.32x 0.25x 0.25x 0.24x
PEG - 3.53x -0.1x -0.3x -0.6x -2.8x 0x 0.5x
Capitalization / Revenue 0.81x 0.54x 0.41x 0.51x 0.56x 0.52x 0.59x 0.62x
EV / Revenue 1.44x 1.08x 1.39x 1.5x 1.83x 1.97x 2.09x 2.05x
EV / EBITDA 7.9x 6.54x 12.5x 15.9x 55.7x 25.2x 18.8x 13.4x
EV / EBIT 7.99x 6.61x 12.6x 16.4x 62x 39.5x 17.6x 14x
EV / FCF 11.5x 27.6x 7.62x 8.02x 10.5x 7.76x 7.63x 9.27x
FCF Yield 8.7% 3.63% 13.1% 12.5% 9.5% 12.9% 13.1% 10.8%
Dividend per Share 2 1.7 1.13 0.55 0.32 0.07 0.0278 0.1081 0.1981
Rate of return 5.69% 5.26% 4.85% 3.41% 0.91% 0.48% 1.86% 3.4%
EPS 2 3.99 4.05 2.06 1.57 0.15 0.0244 0.7134 0.8156
Distribution rate 42.6% 27.9% 26.7% 20.4% 46.7% 113% 15.2% 24.3%
Net sales 1 223,375 250,565 180,737 127,475 97,309 79,880 70,572 66,529
EBITDA 1 40,745 41,344 20,121 12,070 3,194 6,235 7,859 10,238
EBIT 1 40,256 40,906 19,819 11,714 2,869 3,976 8,364 9,765
Net income 1 23,854 24,362 12,850 10,401 1,022 941.4 6,864 5,051
Net Debt 1 140,193 135,384 175,910 126,906 123,608 115,616 106,224 95,349
Reference price 2 29.898 21.495 11.346 9.397 7.692 5.827 5.827 5.827
Nbr of stocks (in thousands) 6,074,310 6,281,542 6,591,755 6,888,163 7,041,631 7,097,403 - -
Announcement Date 25/03/22 17/03/23 22/03/24 28/03/25 27/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.82x5x13.46x3.2% 45.05B
8.73x1.51x7.87x4.07% 30.18B
18.8x4.1x16.57x1.3% 28.78B
5.5x0.66x1.4x9.09% 26.47B
14.25x3.13x14.96x2.46% 25.91B
8.16x0.9x3.29x2.74% 20.87B
10.81x2.05x9.59x4.11% 20.47B
10.46x1.52x12.68x3.63% 19.29B
13.59x6.57x17.49x1.57% 19.61B
Average 11.79x 2.83x 10.81x 3.58% 26.29B
Weighted average by Cap. 12.22x 2.99x 10.98x 3.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 960 Stock
  4. LGFRY Stock
  5. Valuation Longfor Group Holdings Limited