|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.320 HKD | +0.87% |
|
+3.12% | +5.48% |
| Dec. 14 | China Ruyi Further Downsizes Share Issuance to Infini Global | MT |
| Nov. 05 | China Ruyi Reduces Share Issuance, Price in Infini Global Offering | MT |
Company Valuation: China Ruyi Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 21,413 | 27,242 | 19,509 | 20,044 | 35,130 | 38,641 | 38,641 | - |
| Change | - | 27.22% | -28.39% | 2.74% | 75.27% | 9.99% | 0% | - |
| Enterprise Value (EV) 1 | 20,213 | 27,242 | 19,509 | 20,044 | 33,208 | 33,395 | 31,230 | 28,489 |
| Change | - | 34.78% | -28.39% | 2.74% | 65.68% | 0.56% | -6.48% | -8.78% |
| P/E ratio | 14,722x | 21.6x | 22.4x | 26.8x | -146x | 14.2x | 12.6x | 11.3x |
| PBR | - | - | - | 1.82x | 1.7x | 1.47x | 1.3x | 1.16x |
| PEG | - | 0x | -0.6x | -1x | 1x | -0x | 1x | 0.9x |
| Capitalization / Revenue | 78.7x | - | - | 5.1x | 8.93x | 7.09x | 6.07x | 5.32x |
| EV / Revenue | 74.2x | - | - | 5.1x | 8.44x | 6.13x | 4.9x | 3.92x |
| EV / EBITDA | 863x | - | - | 9.18x | 31.5x | 9.39x | 7.8x | 6.42x |
| EV / EBIT | 3,298x | - | - | 18.8x | 475x | 12.9x | 10.7x | 8.82x |
| EV / FCF | -68.7x | - | - | - | 62.6x | 17.6x | 14x | 8.83x |
| FCF Yield | -1.46% | - | - | - | 1.6% | 5.69% | 7.16% | 11.3% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.00018 | 0.1366 | 0.0872 | 0.0646 | -0.0168 | 0.1616 | 0.1818 | 0.2035 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 272.2 | - | - | 3,928 | 3,936 | 5,448 | 6,369 | 7,265 |
| EBITDA 1 | 23.41 | - | - | 2,183 | 1,056 | 3,555 | 4,002 | 4,438 |
| EBIT 1 | 6.128 | - | - | 1,063 | 69.9 | 2,587 | 2,909 | 3,229 |
| Net income 1 | 14.22 | 1,450 | 902.3 | 739.1 | -204.3 | 2,426 | 2,771 | 3,016 |
| Net Debt 1 | -1,200 | - | - | - | -1,922 | -5,246 | -7,412 | -10,152 |
| Reference price 2 | 2.650 | 2.950 | 1.950 | 1.730 | 2.450 | 2.300 | 2.300 | 2.300 |
| Nbr of stocks (in thousands) | 8,080,317 | 9,234,648 | 10,004,648 | 11,585,898 | 14,338,927 | 16,800,615 | 16,800,615 | - |
| Announcement Date | 3/30/21 | 3/31/22 | 3/31/23 | 3/28/24 | 3/31/25 | - | - | - |
1HKD in Million2HKD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.54x | 6.28x | 9.63x | -.--% | 5.06B | |
| -31.26x | 0.84x | 8.06x | 1.68% | 13.33B | |
| 24.03x | 3.26x | 13.37x | 1.41% | 8.37B | |
| 40.13x | 3.88x | 6.92x | 0.67% | 7.95B | |
| 22.82x | 12.99x | 18.38x | 0.94% | 7.87B | |
| -558.52x | 6.65x | 428.88x | -.--% | 6.52B | |
| 123.83x | 5.01x | 32.66x | 0.9% | 4.52B | |
| 12.15x | 1.22x | 7.13x | 4.43% | 4B | |
| 27.21x | 2.6x | 20.44x | -.--% | 3.53B | |
| 38.6x | 6.29x | 31.58x | 0.52% | 2.78B | |
| Average | -28.65x | 4.90x | 57.70x | 1.06% | 6.39B | |
| Weighted average by Cap. | -38.67x | 4.71x | 56.29x | 1.1% |
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
- 136 Stock
- Valuation China Ruyi Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
