Company Valuation: China Ruyi Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,282 21,413 27,242 19,509 20,044 36,708 36,708 -
Change - 158.55% 27.22% -28.39% 2.74% 83.14% 0% -
Enterprise Value (EV) 1 8,282 20,213 27,242 19,509 20,044 36,434 35,355 33,319
Change - 144.06% 34.78% -28.39% 2.74% 81.77% -2.96% -5.76%
P/E ratio 90.2x 14,722x 21.6x 22.4x 26.8x 29.9x 23.9x 19.3x
PBR - - - - 1.82x 2.06x 1.89x 1.72x
PEG - -149.4x 0x -0.6x -1x 0.9x 0.9x 0.8x
Capitalization / Revenue - 78.7x - - 5.1x 7.78x 6.22x 5.05x
EV / Revenue - 74.2x - - 5.1x 7.72x 5.99x 4.59x
EV / EBITDA - 863x - - 9.18x 17x 14.7x 12.3x
EV / EBIT - 3,298x - - 18.8x 30.1x 22.5x 17x
EV / FCF - -68.7x - - - 22.9x 32.8x 16.4x
FCF Yield - -1.46% - - - 4.36% 3.05% 6.11%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.0123 0.00018 0.1366 0.0872 0.0646 0.0855 0.1073 0.1329
Distribution rate - - - - - - - -
Net sales 1 - 272.2 - - 3,928 4,721 5,899 7,265
EBITDA 1 - 23.41 - - 2,183 2,147 2,409 2,715
EBIT 1 - 6.128 - - 1,063 1,212 1,570 1,959
Net income 1 98.52 14.22 1,450 902.3 739.1 900.2 1,131 1,399
Net Debt 1 - -1,200 - - - -273.8 -1,353 -3,389
Reference price 2 1.110 2.650 2.950 1.950 1.730 2.560 2.560 2.560
Nbr of stocks (in thousands) 7,461,167 8,080,317 9,234,648 10,004,648 11,585,898 14,338,927 14,338,927 -
Announcement Date 4/27/20 3/30/21 3/31/22 3/31/23 3/28/24 - - -
1HKD in Million2HKD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
29.48x7.6x16.7x - 4.64B
-15.53x1.88x9.44x0.72% 9.66B
28.91x3.66x14.63x1.03% 8.14B
32.98x2.81x5.83x0.3% 7.34B
72.52x19.79x60.97x0.78% 5.4B
335.2x5.35x91.8x-.--% 5.05B
11.78x1.22x7.27x3.9% 3.49B
69.14x2.91x16.83x1.34% 2.74B
34.95x - - - 2.41B
Average 66.60x 5.65x 27.93x percentage-no-prefix 5.43B
Weighted average by Cap. 58.59x 5.38x 25.72x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 136 Stock
  4. Valuation China Ruyi Holdings Limited