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 29,791 - -
Change - -25.65% -44.61% -13.46% -16.32% -45% - -
Enterprise Value (EV) 1 321,805 270,405 250,702 191,634 177,774 149,270 142,093 134,822
Change - -15.97% -7.29% -23.56% -7.23% -16.03% -4.81% -5.12%
P/E 7.49x 5.31x 5.51x 5.99x 51.3x -10.2x 6.75x 6.18x
PBR 1.41x 0.95x 0.47x 0.38x 0.32x 0.18x 0.18x 0.17x
PEG - 3.53x -0.1x -0.3x -0.6x 0x -0x 0.67x
Capitalization / Revenue 0.81x 0.54x 0.41x 0.51x 0.56x 0.37x 0.44x 0.48x
EV / Revenue 1.44x 1.08x 1.39x 1.5x 1.83x 1.88x 2.11x 2.16x
EV / EBITDA 7.9x 6.54x 12.5x 15.9x 55.7x 122x 23.8x 16.4x
EV / EBIT 7.99x 6.61x 12.6x 16.4x 62x 1,746x 18.4x 15.2x
EV / FCF 11.5x 27.6x 7.62x 8.02x 10.5x 5.72x 7.81x 10.2x
FCF Yield 8.7% 3.63% 13.1% 12.5% 9.5% 17.5% 12.8% 9.82%
Dividend per Share 2 1.7 1.13 0.55 0.32 0.07 0.00111 0.1071 0.1847
Rate of return 5.69% 5.26% 4.85% 3.41% 0.91% 0.03% 2.55% 4.4%
EPS 2 3.99 4.05 2.06 1.57 0.15 -0.4117 0.622 0.6796
Distribution rate 42.6% 27.9% 26.7% 20.4% 46.7% -0.27% 17.2% 27.2%
Net sales 1 223,375 250,565 180,737 127,475 97,309 79,606 67,293 62,438
EBITDA 1 40,745 41,344 20,121 12,070 3,194 1,221 5,961 8,225
EBIT 1 40,256 40,906 19,819 11,714 2,869 85.49 7,723 8,880
Net income 1 23,854 24,362 12,850 10,401 1,022 -2,883 5,383 4,754
Net Debt 1 140,193 135,384 175,910 126,906 123,608 119,479 112,302 105,031
Reference price 2 29.898 21.495 11.346 9.397 7.692 4.197 4.197 4.197
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.($)
63.94x - - - 68.62B
12.31x4.33x11.1x3.91% 38.98B
19.16x4.11x16.52x1.28% 29.75B
5.51x0.69x1.44x8.98% 26.81B
8.05x1.47x8.24x4.4% 26.82B
14.62x3.17x15.16x2.39% 27.15B
8.63x3.06x7.13x-.--% 20.44B
9.79x1.91x7.87x4.29% 19.69B
13.6x6.51x17.12x1.6% 19.62B
Average 17.29x 3.16x 10.57x 3.36% 30.88B
Weighted average by Cap. 24.59x 3.17x 10.67x 3.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Longfor Group Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Longfor Group Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Longfor Group Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Longfor Group Holdings Limited


Year-on-year evolution of the Yield

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