Valuation China Resources Mixc Lifestyle Services Limited
Equities
1209
KYG2122G1064
Real Estate Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 46.36 HKD | -2.19% |
|
+0.09% | +7.96% |
| Feb. 03 | China Resources Building Renews Services Agreement With China Resources Mixc | MT |
| Nov. 12 | China Resources Land Offloads HK$2 Billion Worth of Mixc Lifestyle Shares | MT |
Company Valuation: China Resources Mixc Lifestyle Services Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 69,094 | 67,593 | 80,054 | 57,701 | 61,986 | 93,966 | 93,966 | - |
| Change | - | -2.17% | 18.44% | -27.92% | 7.43% | 51.59% | 0% | - |
| Enterprise Value (EV) 1 | 58,937 | 56,054 | 67,331 | 42,001 | 49,608 | 83,700 | 83,276 | 82,680 |
| Change | - | -4.89% | 20.12% | -37.62% | 18.11% | 68.72% | -0.51% | -0.72% |
| P/E ratio | 62.4x | 39.2x | 36.3x | 19.7x | 17.1x | 23.5x | 20.8x | 18.8x |
| PBR | 5.54x | 4.87x | 5.61x | 3.62x | 3.75x | 5.67x | 5.38x | 5.11x |
| PEG | - | 0.7x | 1.3x | 0.6x | 0.7x | 2.36x | 1.6x | 1.7x |
| Capitalization / Revenue | 10.2x | 7.62x | 6.66x | 3.91x | 3.64x | 5.11x | 4.68x | 4.31x |
| EV / Revenue | 8.69x | 6.32x | 5.6x | 2.84x | 2.91x | 4.55x | 4.15x | 3.79x |
| EV / EBITDA | 46.8x | 28x | 25.5x | 11.2x | 10.6x | 15.5x | 13.6x | 12.1x |
| EV / EBIT | 48.8x | 29.8x | 28x | 12.1x | 11.4x | 16x | 14.1x | 12.6x |
| EV / FCF | 65.9x | 27.5x | 38x | 16.1x | 12.8x | 21.1x | 21x | 17.1x |
| FCF Yield | 1.52% | 3.63% | 2.63% | 6.21% | 7.79% | 4.74% | 4.76% | 5.83% |
| Dividend per Share 2 | 0.132 | 0.276 | 0.439 | 0.704 | 0.922 | 1.727 | 1.919 | 2.113 |
| Rate of return | 0.44% | 0.93% | 1.25% | 2.78% | 3.4% | 4.2% | 4.66% | 5.13% |
| EPS 2 | 0.485 | 0.756 | 0.967 | 1.283 | 1.59 | 1.749 | 1.978 | 2.191 |
| Distribution rate | 27.2% | 36.5% | 45.4% | 54.9% | 58% | 98.8% | 97% | 96.4% |
| Net sales 1 | 6,779 | 8,875 | 12,016 | 14,767 | 17,043 | 18,379 | 20,061 | 21,802 |
| EBITDA 1 | 1,258 | 2,003 | 2,641 | 3,735 | 4,699 | 5,410 | 6,141 | 6,820 |
| EBIT 1 | 1,207 | 1,881 | 2,407 | 3,460 | 4,344 | 5,236 | 5,907 | 6,557 |
| Net income 1 | 817.7 | 1,725 | 2,206 | 2,929 | 3,629 | 3,975 | 4,485 | 5,012 |
| Net Debt 1 | -10,158 | -11,539 | -12,723 | -15,700 | -12,378 | -10,266 | -10,690 | -11,286 |
| Reference price 2 | 30.27 | 29.61 | 35.07 | 25.28 | 27.16 | 41.17 | 41.17 | 41.17 |
| Nbr of stocks (in thousands) | 2,282,500 | 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 | 3/26/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.54x | 4.55x | 15.47x | 4.2% | 13.54B | |
| -12.66x | 1.22x | -57.31x | -.--% | 4.65B | |
| 13.94x | 0.2x | 2.59x | 8.48% | 2.88B | |
| 9.02x | 0.03x | 0.36x | 8% | 2.67B | |
| 10.36x | 0.28x | 2.13x | 4.85% | 2.35B | |
| 13.13x | 0.35x | 4x | 5.53% | 1.78B | |
| 12.79x | 1.69x | 5.23x | 2.74% | 1.72B | |
| Average | 10.02x | 1.19x | -3.93x | 4.83% | 4.23B | |
| Weighted average by Cap. | 13.31x | 2.44x | -0.93x | 4.34% |
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
- 1209 Stock
- Valuation China Resources Mixc Lifestyle Services Limited
Select your edition
All financial news and data tailored to specific country editions
