|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.43 CNY | +3.26% |
|
-0.22% | -7.91% |
| Apr. 22 | Anhui Yingjia Distillery Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| Apr. 22 | Anhui Yingjia Distillery 2025 net profit down 23.3% | RE |
Company Valuation: Anhui Yingjia Distillery Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 55,560 | 50,224 | 53,032 | 43,152 | 31,648 | 29,144 | - | - |
| Change | - | -9.6% | 5.59% | -18.63% | -26.66% | -7.91% | - | - |
| Enterprise Value (EV) 1 | 55,560 | 50,224 | 50,818 | 41,968 | 31,648 | 28,658 | 28,023 | 27,177 |
| Change | - | -9.6% | 1.18% | -17.41% | -24.59% | -9.45% | -2.22% | -3.02% |
| P/E ratio | 40.4x | 29.5x | 23.2x | 16.6x | 16x | 14.1x | 12.6x | 11.2x |
| PBR | 9.32x | 7.25x | 6.36x | 4.38x | 2.98x | 2.48x | 2.21x | 1.92x |
| PEG | - | 1.2x | 0.7x | 1.2x | -0.7x | 3.22x | 1.1x | 0.8x |
| Capitalization / Revenue | 12.1x | 9.12x | 7.89x | 5.88x | 5.26x | 4.49x | 4.14x | 3.76x |
| EV / Revenue | 12.1x | 9.12x | 7.56x | 5.71x | 5.26x | 4.41x | 3.98x | 3.51x |
| EV / EBITDA | - | 20.1x | 15.7x | 11.7x | 11.5x | 9.44x | 8.31x | 6.97x |
| EV / EBIT | 30.7x | 22x | 16.9x | 12.2x | 12x | 10.5x | 9.21x | 7.9x |
| EV / FCF | 43.9x | 35x | 31.2x | 41.6x | - | 46x | 16.4x | 10.9x |
| FCF Yield | 2.28% | 2.86% | 3.2% | 2.4% | - | 2.18% | 6.09% | 9.21% |
| Dividend per Share 2 | 0.9 | 1.1 | 1.3 | 1.5 | 1.5 | 1.408 | 1.625 | 1.96 |
| Rate of return | 1.3% | 1.75% | 1.96% | 2.78% | 3.79% | 3.86% | 4.46% | 5.38% |
| EPS 2 | 1.72 | 2.13 | 2.86 | 3.24 | 2.48 | 2.589 | 2.885 | 3.266 |
| Distribution rate | 52.3% | 51.6% | 45.5% | 46.3% | 60.5% | 54.4% | 56.3% | 60% |
| Net sales 1 | 4,577 | 5,505 | 6,720 | 7,344 | 6,019 | 6,495 | 7,048 | 7,752 |
| EBITDA 1 | - | 2,495 | 3,234 | 3,579 | 2,744 | 3,037 | 3,372 | 3,898 |
| EBIT 1 | 1,809 | 2,281 | 3,014 | 3,444 | 2,631 | 2,732 | 3,043 | 3,442 |
| Net income 1 | 1,380 | 1,705 | 2,288 | 2,589 | 1,986 | 2,071 | 2,308 | 2,612 |
| Net Debt 1 | - | - | -2,214 | -1,184 | - | -486 | -1,121 | -1,967 |
| Reference price 2 | 69.45 | 62.78 | 66.29 | 53.94 | 39.56 | 36.43 | 36.43 | 36.43 |
| Nbr of stocks (in thousands) | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | - | - |
| Announcement Date | 3/15/22 | 4/25/23 | 4/25/24 | 4/28/25 | 4/22/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.07x | 4.41x | 9.44x | 3.86% | 4.28B | |
| 19.29x | 8.31x | 12.35x | 4.03% | 243B | |
| 18.04x | 3.87x | 8.45x | 6.02% | 48.88B | |
| 13.55x | 3.85x | 9.14x | 4.85% | 23.24B | |
| 13.01x | 4.48x | 7.74x | 5.83% | 19.52B | |
| 28.38x | 3.04x | 13.75x | 3.62% | 9.99B | |
| 51.63x | 6.9x | 36.16x | 0.8% | 9.57B | |
| 17.92x | 2.73x | 10.93x | 1.87% | 7.67B | |
| 13.52x | 1.72x | 5.78x | 4.97% | 6.69B | |
| 13.38x | 3.11x | 8.41x | 4.11% | 5.12B | |
| Average | 20.28x | 4.24x | 12.22x | 4% | 37.83B | |
| Weighted average by Cap. | 19.24x | 6.74x | 11.82x | 4.31% |
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
- 603198 Stock
- Valuation Anhui Yingjia Distillery Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
