Company Valuation: Qingdao Richmat Intelligence Technology Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 3,347 2,689 3,057
Change - -19.66% 13.7%
Enterprise Value (EV) 1 2,682 2,174 2,639
Change - -18.96% 21.39%
P/E 61.6x 57.3x 283x
PBR 3.24x 2.57x 2.89x
PEG -1.6x -4.3x -3.7x
Capitalization / Revenue 4.68x 3.25x 3.35x
EV / Revenue 3.75x 2.62x 2.89x
EV / EBITDA 37x 31x 55.8x
EV / EBIT 61.3x 60.1x 361x
EV / FCF -242x -17.8x -31.8x
FCF Yield -0.41% -5.62% -3.15%
Dividend per Share 2 0.3 0.1 0.05
Rate of return 1.62% 0.67% 0.29%
EPS 2 0.3 0.26 0.06
Distribution rate 100% 38.5% 83.3%
Net sales 1 715.5 828.2 913.6
EBITDA 1 72.53 70.19 47.29
EBIT 1 43.76 36.15 7.319
Net income 1 47.15 46.88 10.29
Net Debt 1 -664.5 -514.9 -418.3
Reference price 2 18.47 14.91 16.97
Nbr of stocks (in thousands) 181,200 180,329 180,150
Announcement Date 24/04/24 18/04/25 28/04/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 376M
13.12x1.27x10.24x5.59% 96.49B
7.65x1.14x5.34x7.44% 31.85B
9.87x0.52x5.13x5.81% 26.56B
29.58x3.27x17.96x1.08% 25.33B
51.19x3.98x34.85x0.66% 12.14B
23.38x4.41x15.33x3.13% 7.18B
15.77x1.21x7.12x2.64% 6.51B
10.06x1.65x6.52x3.42% 5.11B
12.09x0.28x4.8x4.48% 4.96B
Average 19.19x 1.97x 11.92x 3.81% 21.65B
Weighted average by Cap. 16.31x 1.63x 11.04x 4.84%

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. 301320 Stock
  4. Valuation Qingdao Richmat Intelligence Technology Inc.