Company Valuation: Tofflon Science and Technology Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 31,756 15,078 13,686 10,104 11,945 10,355 - -
Change - -52.52% -9.23% -26.17% 18.22% -13.31% - -
Enterprise Value (EV) 1 31,756 15,078 13,686 10,104 8,915 6,643 8,998 8,863
Change - -52.52% -9.23% -26.17% -11.77% -25.48% 35.46% -1.5%
P/E 38.9x 17.8x 22.8x 51.1x - 36.8x 25.7x 20.6x
PBR 7.35x 2.03x 1.74x 1.3x 1.52x 1.27x 1.22x 1.16x
PEG - 7.71x -0.6x -0.8x - - 0.6x 0.8x
Capitalization / Revenue 7.57x 2.76x 2.43x 2.02x 2.28x 1.87x 1.73x 1.57x
EV / Revenue 7.57x 2.76x 2.43x 2.02x 1.7x 1.2x 1.5x 1.34x
EV / EBITDA - 14.1x 17.2x 27.7x 20.8x 13.7x 13.9x 10.5x
EV / EBIT 31.2x 15.1x 19.5x 46.8x 33.5x 17.4x 17.1x 12.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.39 0.33 0.24 - 0.08 0.13 0.22 0.3
Rate of return 0.77% 1.39% 1.33% - 0.51% 0.96% 1.62% 2.2%
EPS 2 1.3 1.33 0.79 0.26 - 0.37 0.53 0.66
Distribution rate 30% 24.8% 30.4% - - 35.1% 41.5% 45.5%
Net sales 1 4,192 5,469 5,642 5,010 5,233 5,542 6,000 6,613
EBITDA 1 - 1,068 797.4 364.3 428 486.1 648.6 846.4
EBIT 1 1,016 999.2 702.8 215.7 266.1 381.6 525.6 715.2
Net income 1 827.8 846.6 600.2 194.1 - 280 403 506
Net Debt 1 - - - - -3,031 -3,712 -1,357 -1,492
Reference price 2 50.54 23.73 17.99 13.28 15.70 13.61 13.61 13.61
Nbr of stocks (in thousands) 628,337 635,415 760,775 760,848 760,848 760,848 - -
Announcement Date 07/04/22 26/04/23 24/04/24 24/04/25 29/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.2x13.66x0.96% 1.56B
29.07x5.17x18.9x0.9% 113B
30.41x4.77x18.18x1.76% 87.62B
29.24x3.34x19.29x0.71% 64.02B
40.79x6.38x28.11x1.88% 59.56B
35.99x7.28x21.32x-.--% 52.3B
23.73x4.55x15.65x2.52% 33.49B
21.34x1.83x13.16x2.2% 31.05B
22.79x4.16x15.7x0.1% 30.74B
22.87x3.31x14.25x1.02% 27.63B
Average 28.47x 4.20x 17.82x 1.2% 50.14B
Weighted average by Cap. 29.88x 4.80x 19.13x 1.19%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Tofflon Science and Technology Group Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Tofflon Science and Technology Group Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Tofflon Science and Technology Group Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Tofflon Science and Technology Group Co., Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Tofflon Science and Technology Group Co., Ltd.
  1. Stock Market
  2. Stocks
  3. 300171 Stock
  4. Valuation Tofflon Science and Technology Group Co., Ltd.