Company Valuation: China Dongxiang (Group) Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Capitalization 1 3,603 4,447 2,374 1,745 1,895 2,161
Change - 23.43% -46.63% -26.49% 8.63% 13.99%
Enterprise Value (EV) 1 -1,514 -717.9 -1,222 -2,172 -1,891 -2,444
Change - 52.59% -70.28% -77.64% 12.93% -29.23%
P/E ratio 9.8x 2.46x -1.36x 15.2x -2.96x 10.4x
PBR 0.34x 0.39x 0.25x 0.18x 0.21x 0.23x
PEG - 0x 0x -0x 0x -0x
Capitalization / Revenue 1.96x 2.26x 1.24x 1.04x 1.09x 1.29x
EV / Revenue -0.82x -0.36x -0.64x -1.29x -1.08x -1.45x
EV / EBITDA -4.58x -0.48x 0.66x 266x 2.31x -14.7x
EV / EBIT -4.85x -0.49x 0.65x 72.4x 2.15x -24.9x
EV / FCF -1.79x -0.59x 0.84x -3.89x 4.46x -7.28x
FCF Yield -55.7% -169% 118% -25.7% 22.4% -13.7%
Dividend per Share 2 0.0187 0.0923 - 0.0049 - 0.0105
Rate of return 3.05% 12.2% - 1.65% - 2.85%
EPS 2 0.0625 0.3088 -0.2982 0.0196 -0.109 0.0353
Distribution rate 29.9% 29.9% - 25% - 29.7%
Net sales 1 1,841 1,970 1,916 1,679 1,744 1,680
EBITDA 1 330.7 1,489 -1,861 -8.164 -818.3 166
EBIT 1 312.2 1,472 -1,876 -29.98 -881.1 98.09
Net income 1 366.3 1,811 -1,747 115 -639.4 207
Net Debt 1 -5,117 -5,165 -3,596 -3,916 -3,786 -4,604
Reference price 2 0.6121 0.7585 0.4047 0.2975 0.3232 0.3684
Nbr of stocks (in thousands) 5,886,121 5,863,171 5,864,511 5,864,511 5,864,511 5,864,511
Announcement Date 6/17/20 6/23/21 6/22/22 6/21/23 6/26/24 6/25/25
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 331M
21.8x3.35x10.88x2.61% 290B
23.23x2.74x14.58x0.99% 21.39B
13.28x1.69x6.94x-.--% 20.32B
24.87x4.69x11.96x2.18% 17.12B
15.57x2.48x10.37x1.53% 12.15B
13.65x1.36x8.94x2.86% 7.92B
21.89x1.13x11.65x1.98% 7.14B
12.39x1.58x6.8x6.73% 6.97B
Average 18.34x 2.38x 10.26x 2.36% 42.63B
Weighted average by Cap. 21.03x 3.15x 10.81x 2.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 3818 Stock
  4. Valuation China Dongxiang (Group) Co., Ltd.