|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 102.18 CNY | +0.13% |
|
-0.36% | -3.55% |
| 03-02 | China Wuliangye's shares fall after firm says its chairman has been detained | RE |
| 03-02 | Wuliangye Yibin Chairman Detained by Chinese Authorities | MT |
Company Valuation: Wuliangye Yibin Co.,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,132,847 | 864,279 | 701,368 | 544,628 | 543,580 | 396,623 | 396,623 | - |
| Change | - | -23.71% | -18.85% | -22.35% | -0.19% | -27.04% | 0% | - |
| Enterprise Value (EV) 1 | 1,064,638 | 782,303 | 609,385 | 429,187 | 416,590 | 273,696 | 265,831 | 260,302 |
| Change | - | -26.52% | -22.1% | -29.57% | -2.93% | -34.3% | -2.87% | -2.08% |
| P/E ratio | 56.8x | 37x | 26.3x | 18x | 17.1x | 15x | 14.6x | 13.4x |
| PBR | 13.2x | 8.72x | 6.15x | 4.2x | 4.08x | 2.86x | 2.68x | 2.49x |
| PEG | - | 2.2x | 1.9x | 1.4x | 3.14x | -0.9x | 4.64x | 1.51x |
| Capitalization / Revenue | 19.8x | 13.1x | 9.48x | 6.54x | 6.1x | 5.09x | 5x | 4.67x |
| EV / Revenue | 18.6x | 11.8x | 8.24x | 5.15x | 4.67x | 3.51x | 3.35x | 3.06x |
| EV / EBITDA | 37.6x | 23.7x | 16.1x | 10.1x | 9.26x | 7.74x | 7.32x | 6.57x |
| EV / EBIT | 38.3x | 24x | 16.4x | 10.2x | 9.43x | 7.81x | 7.02x | 6.34x |
| EV / FCF | 77.6x | 31x | 26.8x | 11.1x | 13.3x | 9.63x | 8.84x | 8.4x |
| FCF Yield | 1.29% | 3.23% | 3.72% | 9.04% | 7.51% | 10.4% | 11.3% | 11.9% |
| Dividend per Share 2 | 2.58 | 3.023 | 3.782 | 4.67 | 3.169 | 5.059 | 5.105 | 5.455 |
| Rate of return | 0.88% | 1.36% | 2.09% | 3.33% | 2.26% | 4.95% | 5% | 5.34% |
| EPS 2 | 5.141 | 6.023 | 6.876 | 7.783 | 8.206 | 6.804 | 7.018 | 7.639 |
| Distribution rate | 50.2% | 50.2% | 55% | 60% | 38.6% | 74.4% | 72.7% | 71.4% |
| Net sales 1 | 57,321 | 66,209 | 73,969 | 83,272 | 89,175 | 77,899 | 79,330 | 84,958 |
| EBITDA 1 | 28,338 | 33,075 | 37,751 | 42,594 | 44,984 | 35,355 | 36,310 | 39,611 |
| EBIT 1 | 27,826 | 32,552 | 37,174 | 42,004 | 44,200 | 35,059 | 37,844 | 41,066 |
| Net income 1 | 19,955 | 23,377 | 26,691 | 30,211 | 31,853 | 26,611 | 27,472 | 29,890 |
| Net Debt 1 | -68,210 | -81,976 | -91,983 | -115,442 | -126,990 | -122,927 | -130,792 | -136,321 |
| Reference price 2 | 291.85 | 222.66 | 180.69 | 140.31 | 140.04 | 102.18 | 102.18 | 102.18 |
| Nbr of stocks (in thousands) | 3,881,608 | 3,881,608 | 3,881,608 | 3,881,608 | 3,881,608 | 3,881,608 | 3,881,608 | - |
| Announcement Date | 27/04/21 | 28/04/22 | 28/04/23 | 28/04/24 | 25/04/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15x | 3.51x | 7.73x | 4.96% | 57.61B | |
| 19.34x | 8.46x | 12.39x | 3.91% | 255B | |
| 15.91x | 4.95x | 11.07x | 3.68% | 27.98B | |
| 12.94x | 4.53x | 7.83x | 5.39% | 22.49B | |
| 20.77x | 2.97x | 11.4x | 9.05% | 11.25B | |
| 56.06x | 7.48x | 39.15x | 0.76% | 10.88B | |
| 21.69x | 3.23x | 13.03x | 1.09% | 8.96B | |
| 13.51x | 1.96x | 6.12x | 4.86% | 7.71B | |
| 13.57x | 3.18x | 8.78x | 3.48% | 5.32B | |
| 13.96x | 4.25x | 9.17x | 3.45% | 4.18B | |
| Average | 20.28x | 4.45x | 12.67x | 4.06% | 41.17B | |
| Weighted average by Cap. | 18.97x | 6.79x | 11.89x | 4.12% |
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
- Stock Market
- Equities
- 000858 Stock
- Valuation Wuliangye Yibin Co.,Ltd.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition