Company Valuation: Shenzhen Ruihe Construction Decoration Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,190 2,444 1,978 2,031 1,695 1,903
Change - 11.57% -19.06% 2.67% -16.54% 12.25%
Enterprise Value (EV) 1 2,738 3,244 2,646 2,599 2,426 2,650
Change - 18.45% -18.42% -1.78% -6.68% 9.23%
P/E 14.5x -1.33x 175x -5.43x -9.16x -21x
PBR 0.88x 3.91x 3.21x 8.59x 41.7x -34x
PEG - 0x -2x 0x 0.2x 0.4x
Capitalization / Revenue 0.58x 0.69x 0.92x 1.31x 2.17x 4.8x
EV / Revenue 0.73x 0.92x 1.23x 1.67x 3.1x 6.69x
EV / EBITDA 8.03x -3.22x -7.95x -11x -244x 38.9x
EV / EBIT 9.76x -3.07x -6.68x -10.7x -38.7x 168x
EV / FCF -16.9x 3.18x -24.8x 70.7x 20x 218x
FCF Yield -5.9% 31.4% -4.03% 1.42% 5.01% 0.46%
Dividend per Share 2 0.08 - - - - -
Rate of return 1.38% - - - - -
EPS 2 0.4 -4.87 0.03 -0.99 -0.49 -0.24
Distribution rate 20% - - - - -
Net sales 1 3,764 3,517 2,150 1,552 782.7 396
EBITDA 1 341.2 -1,007 -332.9 -236.4 -9.924 68.18
EBIT 1 280.6 -1,056 -396.1 -241.8 -62.61 15.76
Net income 1 147.9 -1,843 9.62 -372.6 -185.9 -89.32
Net Debt 1 548.2 800 668.1 568.3 730.7 747
Reference price 2 5.790 6.460 5.240 5.380 4.490 5.040
Nbr of stocks (in thousands) 378,292 378,292 377,494 377,494 377,494 377,494
Announcement Date 28/04/21 29/04/22 27/04/23 29/04/24 28/04/25 28/04/26
1CNY in Million2CNY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 256M
21.87x2.15x14.45x2.97% 317B
16.72x1.58x11.34x2.48% 111B
13.5x0.59x5.51x3.59% 7.66B
21.77x1.36x11.84x-.--% 5.06B
21.59x2.18x13.02x2.51% 3.13B
16.79x2.08x8.17x6.96% 2.7B
13.68x1.5x8.6x5.92% 2.42B
13.03x - - - 2B
Average 17.37x 1.63x 10.42x 3.49% 50.15B
Weighted average by Cap. 20.34x 1.97x 13.41x 2.86%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Shenzhen Ruihe Construction Decoration Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Shenzhen Ruihe Construction Decoration Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Shenzhen Ruihe Construction Decoration Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Shenzhen Ruihe Construction Decoration Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 002620 Stock
  4. Valuation Shenzhen Ruihe Construction Decoration Co., Ltd.