Company Valuation: Suzhou Recodeal Interconnect System Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 15,042 12,072 6,365 7,893 16,996 16,693 - -
Change - -19.75% -47.27% 24% 115.33% -1.78% - -
Enterprise Value (EV) 1 15,042 12,072 5,779 7,572 16,801 15,325 14,997 14,186
Change - -19.75% -52.12% 31.02% 121.87% -8.78% -2.15% -5.41%
P/E 111x 46.2x 46.7x 45.6x 55.3x 44.1x 27.4x 20.3x
PBR 15.1x 6.4x 3.27x 3.77x 6.89x 6x 4.94x 4.04x
PEG - 0.5x -1x 1.6x 0.7x 1.9x 0.4x 0.6x
Capitalization / Revenue 16.7x 7.43x 4.09x 3.28x 5.39x 4.17x 2.9x 2.22x
EV / Revenue 16.7x 7.43x 3.72x 3.14x 5.33x 3.83x 2.61x 1.89x
EV / EBITDA 99.2x 38.2x 28.7x 24.6x 35.7x 24.5x 15.9x 10.9x
EV / EBIT 117x 42.8x 40.2x 39x 49.4x 34.1x 20.2x 13.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1256 0.2041 0.055 0.1923 0.2143 0.28 0.445 0.5
Rate of return 0.23% 0.49% 0.25% 0.7% 0.36% 0.48% 0.76% 0.86%
EPS 2 0.4906 0.9066 0.4725 0.6044 1.071 1.32 2.128 2.866
Distribution rate 25.6% 22.5% 11.6% 31.8% 20% 21.2% 20.9% 17.4%
Net sales 1 900.7 1,625 1,555 2,410 3,151 4,005 5,754 7,518
EBITDA 1 151.6 316.3 201.3 308.4 470.5 625.6 941 1,301
EBIT 1 128.7 282.2 143.8 194 340.3 448.8 743.9 1,068
Net income 1 115.1 252.7 136.8 172.9 299.1 378.8 612 823.8
Net Debt 1 - - -585.9 -320.8 -195.3 -1,368 -1,697 -2,507
Reference price 2 54.66 41.87 22.08 27.53 59.29 58.23 58.23 58.23
Nbr of stocks (in thousands) 275,184 288,324 288,324 286,677 286,677 286,677 - -
Announcement Date 09/02/22 27/02/23 17/04/24 27/02/25 27/02/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
44.11x3.83x24.5x0.48% 2.49B
32.8x6.07x18.59x0.62% 204B
13.74x0.31x6.93x3.66% 113B
36.85x5.93x19.33x0.97% 83.88B
24.6x8.63x18.31x0.5% 80.16B
68.05x7.19x33.6x0.21% 76.68B
19.37x1.16x13.21x0.68% 65.42B
19.01x3.23x12.27x1.4% 60.41B
38.07x5.36x20.17x0.02% 55.2B
61.38x27.56x61.27x0.43% 40.41B
Average 35.80x 6.93x 22.82x 0.9% 78.23B
Weighted average by Cap. 32.78x 6.01x 19.82x 1.06%

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. 688800 Stock
  4. Valuation Suzhou Recodeal Interconnect System Co.,Ltd