ZIBUYU GROUP LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.88 USD | -0.69% |
|
+0.70% | -47.06% |
| 03-27 | Zibuyu Group Limited Recommends No Final Dividend for the Year Ended 31 December 2023 | CI |
| 03-27 | Zibuyu Group Limited Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 2,627 | 1,332 | - | - |
| Enterprise Value (EV) 1 | 2,627 | 1,332 | 1,332 | 1,332 |
| P/E ratio | - | - | - | - |
| Yield | - | - | - | - |
| Capitalization / Revenue | 0.86 x | 0.4 x | 0.37 x | 0.34 x |
| EV / Revenue | 0.86 x | 0.4 x | 0.37 x | 0.34 x |
| EV / EBITDA | 15 x | 12.2 x | 8.88 x | 7.24 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | 3.34 x | 2.38 x | 1.97 x | 1.62 x |
| Nbr of stocks (in thousands) | 500,000 | 500,000 | - | - |
| Reference price 2 | 5.255 | 2.665 | 2.665 | 2.665 |
| Announcement Date | 27/03/23 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 3,066 | 3,295 | 3,586 | 3,868 |
| EBITDA 1 | 174.8 | 109 | 150 | 184 |
| EBIT 1 | 146.4 | 95 | 136 | 171 |
| Operating Margin | 4.78% | 2.88% | 3.79% | 4.42% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 27/03/23 | - | - | - |
1CNY in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | 61.31 |
| Net margin | - |
| EPS 2 | 0.1500 |
| Dividend per Share | - |
| Announcement Date | 30/10/22 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | 19.1% | 13.9% | 16.8% | 17.5% |
| ROA (Net income/ Total Assets) | 9.3% | 7.1% | 9.2% | 10.2% |
| Assets | - | - | - | - |
| Book Value Per Share 1 | 1.570 | 1.120 | 1.350 | 1.640 |
| Cash Flow per Share | 0.2000 | - | - | - |
| Capex 2 | - | 7 | 7 | 7 |
| Capex / Sales | - | 0.21% | 0.2% | 0.18% |
| Announcement Date | 27/03/23 | - | - | - |
1CNY2CNY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
2.665
CNY
Average target price
3.227
CNY
Spread / Average Target
+21.10%
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -47.06% | 186M | |
| -4.91% | 3.58B | |
| +23.64% | 2.76B | |
| -14.10% | 1.08B | |
| -19.27% | 641M | |
| +3.29% | 616M | |
| -13.09% | 402M | |
| +21.57% | 341M | |
| -33.78% | 323M | |
| -2.92% | 305M |
- Stock Market
- Equities
- 2420 Stock
- Financials Zibuyu Group Limited
