Valuation ZJLD Group Inc

Equities

Market Closed - Hong Kong S.E. Other stock markets 08:08:09 12/02/2026 GMT			5-day change	1st Jan Change
9.040 ^HKD	-1.09%		-2.38%	+4.15%

13/10/25	ZJLD's CEO Steps Down; Successor Named	MT
13/10/25	ZJLD Group says Yan Tao steps down as CEO, continues as executive director	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027
Capitalization ¹	29,160	21,621	27,044	27,044	-
Change	-	-25.85%	25.08%	0%	-
Enterprise Value (EV) ¹	23,182	16,170	20,613	20,546	20,115
Change	-	-30.25%	27.48%	-0.32%	-2.1%
P/E ratio	18.2x	15.8x	23.1x	18.3x	13.9x
PBR	2.09x	1.5x	1.82x	1.73x	1.62x
PEG	-	-0.9x	-1.6x	0.7x	0.4x
Capitalization / Revenue	4.15x	3.06x	5.66x	4.35x	3.85x
EV / Revenue	3.3x	2.29x	4.31x	3.31x	2.86x
EV / EBITDA	9.76x	7.16x	13x	9.89x	7.7x
EV / EBIT	11x	8.48x	17.2x	13x	9.98x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	0.166	0.1958	0.15	0.1825	0.2267
Rate of return	1.86%	3.07%	1.88%	2.29%	2.84%
EPS ²	0.49	0.404	0.345	0.436	0.574
Distribution rate	33.9%	48.5%	43.5%	41.9%	39.5%
Net sales ¹	7,030	7,067	4,778	6,213	7,028
EBITDA ¹	2,375	2,260	1,586	2,078	2,612
EBIT ¹	2,116	1,907	1,198	1,575	2,016
Net income ¹	2,327	1,324	1,101	1,428	1,852
Net Debt ¹	-5,978	-5,452	-6,431	-6,498	-6,929
Reference price ²	8.914	6.381	7.981	7.981	7.981
Nbr of stocks (in thousands)	3,271,331	3,388,624	3,388,624	3,388,624	-
Announcement Date	25/03/24	20/03/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ZJLD GROUP INC	23.43x	3.9x	11.11x	2.25%	3.96B
KWEICHOW MOUTAI CO., LTD.	20.72x	9.22x	13.48x	3.65%	273B
WULIANGYE YIBIN CO.,LTD.	15.41x	3.67x	8.04x	4.84%	59.55B
SHANXI XINGHUACUN FEN WINE FACTORY CO.,LTD.	17.07x	5.37x	12.05x	3.49%	29.94B
LUZHOU LAOJIAO CO.,LTD	14.29x	5.12x	8.89x	4.86%	25.11B
JIANGSU YANGHE DISTILLERY CO., LTD.	19.82x	3.15x	11.12x	8.45%	11.99B
UNITED SPIRITS LIMITED	56.11x	7.51x	39.25x	0.75%	11.05B
DAVIDE CAMPARI-MILANO N.V.	22.2x	3.32x	13.4x	1.05%	9.46B
ANHUI GUJING DISTILLERY CO., LTD.	15.05x	2.29x	7.68x	4.17%	9.07B
JIANGSU KING'S LUCK BREWERY JOINT-STOCK CO.,LTD.	15.21x	3.62x	9.99x	3.1%	5.93B
Average	21.93x	4.72x	13.50x	3.66%	43.86B
Weighted average by Cap.	20.12x	7.37x	12.78x	3.86%