Company Valuation: China Hainan Rubber Industry Group Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 18,744 18,145 23,152 25,035 27,260 -
Change - -3.2% 27.59% 8.13% 8.89% -
Enterprise Value (EV) 18,744 18,145 23,152 25,035 27,260 27,260
Change - -3.2% 27.59% 8.13% 8.89% 0%
P/E 274x 61.1x 224x -243x 106x 57.9x
PBR - - 2.35x 2.57x - -
PEG - 0x -3.4x 1x -0x 0.7x
Capitalization / Revenue - - 466,086x 592,716x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - 0.0109 - - -
Rate of return - - 0.2% - - -
EPS 2 0.016 0.0694 0.0242 -0.0241 0.06 0.11
Distribution rate - - 45% - - -
Net sales - - 49,673 42,237 - -
EBITDA - - - - - -
EBIT - - -559.2 -515.3 - -
Net income 1 68.29 - 103.4 -103 240 450
Net Debt - - - - - -
Reference price 2 4.380 4.240 5.410 5.850 6.370 6.370
Nbr of stocks (in thousands) 4,279,428 4,279,428 4,279,428 4,279,428 4,279,428 -
Announcement Date 4/27/23 4/29/24 4/26/25 4/28/26 - -
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
106.17x - - - 4.07B
13.02x0.99x5.29x3.58% 29.83B
13.54x0.98x5.51x4.07% 25.18B
14.31x1.23x5.32x4.02% 8.02B
8.33x1.13x5.37x3.37% 7.06B
9.81x1x5.72x3.02% 6.23B
8.69x - - 3.5% 5.73B
23.77x1.56x11.8x0.19% 5.46B
5.56x0.48x3.02x5.11% 5.43B
14.92x - - 3.05% 5.04B
Average 21.81x 1.05x 6.00x 3.32% 10.2B
Weighted average by Cap. 16.47x 1.03x 5.66x 3.55%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 601118 Stock
  4. Valuation China Hainan Rubber Industry Group Co.,Ltd.