Valuation China Resources Mixc Lifestyle Services Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 03:08:19 2025-01-24 am EST			5-day change	1st Jan Change
28.50 ^HKD	+0.71%		-1.72%	-1.38%

Dec. 12	China Resources Beer to Get Property Management Services from Affiliate	MT
Dec. 12	China Resources Beer Company Limited Enters into the Property Management and Commercial Operation Services Framework Agreement with CR Mixc	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	69,094	67,593	80,054	57,701	60,508	60,508	-
Change	-	-2.17%	18.44%	-27.92%	4.86%	0%	-
Enterprise Value (EV) ¹	58,937	56,054	67,331	42,001	43,318	41,262	38,862
Change	-	-4.89%	20.12%	-37.62%	3.14%	-4.75%	-5.82%
P/E ratio	62.4x	39.2x	36.3x	19.7x	16.9x	14.4x	12.5x
PBR	5.54x	4.87x	5.61x	3.62x	3.49x	3.15x	2.82x
PEG	-	0.7x	1.3x	0.6x	0.8x	0.8x	0.8x
Capitalization / Revenue	10.2x	7.62x	6.66x	3.91x	3.45x	2.97x	2.58x
EV / Revenue	8.69x	6.32x	5.6x	2.84x	2.47x	2.03x	1.65x
EV / EBITDA	46.8x	28x	25.5x	11.2x	9.16x	7.51x	6.21x
EV / EBIT	48.8x	29.8x	28x	12.1x	9.51x	7.74x	6.37x
EV / FCF	65.9x	27.5x	38x	16.1x	12.5x	10.1x	7.87x
FCF Yield	1.52%	3.63%	2.63%	6.21%	8.01%	9.89%	12.7%
Dividend per Share ²	0.132	0.276	0.439	0.704	1.356	1.107	1.289
Rate of return	0.44%	0.93%	1.25%	2.78%	5.11%	4.17%	4.86%
EPS ²	0.485	0.756	0.967	1.283	1.568	1.839	2.119
Distribution rate	27.2%	36.5%	45.4%	54.9%	86.5%	60.2%	60.8%
Net sales ¹	6,779	8,875	12,016	14,767	17,542	20,344	23,483
EBITDA ¹	1,258	2,003	2,641	3,735	4,728	5,498	6,260
EBIT ¹	1,207	1,881	2,407	3,460	4,554	5,328	6,104
Net income ¹	817.7	1,725	2,206	2,929	3,545	4,141	4,739
Net Debt ¹	-10,158	-11,539	-12,723	-15,700	-17,190	-19,247	-21,646
Reference price ²	30.27	29.61	35.07	25.28	26.51	26.51	26.51
Nbr of stocks (in thousands)	2,282,500	2,282,500	2,282,500	2,282,500	2,282,500	2,282,500	-
Announcement Date	3/29/21	3/30/22	3/28/23	3/25/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	16.91x	2.47x	9.16x	+5.11%	8.35B
ONEWO INC.	13.17x	0.25x	3.01x	+7.39%	3.24B
COUNTRY GARDEN SERVICES HOLDINGS COMPANY LIMITED	6.77x	0.1x	0.94x	+4.61%	2.21B
POLY PROPERTY SERVICES CO., LTD.	9.27x	0.15x	1.13x	+4.34%	1.95B
RELO GROUP, INC.	8.01x	2.05x	7.05x	+2.19%	1.77B
GREENTOWN SERVICE GROUP CO. LTD.	14.07x	0.32x	4.07x	+4.53%	1.48B
KATITAS CO., LTD.	17.35x	1.27x	11.48x	+2.64%	1.08B
OPENDOOR TECHNOLOGIES INC.	-2.49x	0.55x	-17.56x	-.--%	1B
5I5J HOLDING GROUP CO., LTD.	37.88x	-	-	-	985M
Average	13.44x	0.90x	2.41x	+3.85%	2.45B
Weighted average by Cap.	13.84x	1.33x	4.93x	+4.68%