Valuation Dare Power Dekor Home Co.,Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2024-09-13			5-day change	1st Jan Change
6.050 ^CNY	-1.79%		-2.42%	-24.38%

Aug. 28	Dare Power Dekor Home Co.,Ltd. Reports Earnings Results for the Half Year Ended June 30, 2024	CI
May. 08	Dare Power Dekor Home Co.,Ltd. Announces Cash Dividend of A Share for the Year 2023, Payable on May 15, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	7,746	7,642	7,341	4,664	4,379	3,312	-	-
Change	-	-1.34%	-3.94%	-36.47%	-6.1%	-24.38%	-	-
Enterprise Value (EV)	7,746	7,642	7,341	4,664	4,379	3,312	3,312	3,312
Change	-	-1.34%	-3.94%	-36.47%	-6.1%	-24.38%	0%	0%
P/E ratio	10.8x	12.2x	12.3x	11.1x	13.1x	10.6x	9.76x	8.9x
PBR	1.53x	1.36x	1.2x	0.72x	0.65x	0.47x	0.45x	0.43x
PEG	-	-1x	-2.8x	-0.4x	-0.6x	-1.62x	1.11x	0.92x
Capitalization / Revenue	1.06x	1.05x	0.84x	0.63x	0.67x	0.52x	0.48x	0.45x
EV / Revenue	0x	0x	0x	0x	0x	0.52x	0.48x	0.45x
EV / EBITDA	0x	0x	0x	0x	0x	5.94x	5.48x	5.04x
EV / EBIT	0x	0x	0x	0x	0x	8.86x	8.05x	7.38x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.13	0.16	-	0.16	-	-	-	-
Rate of return	0.93%	1.15%	-	1.88%	-	-	-	-
EPS ²	1.3	1.14	1.09	0.77	0.61	0.57	0.62	0.68
Distribution rate	10%	14%	-	20.8%	-	-	-	-
Net sales ¹	7,298	7,264	8,751	7,363	6,532	6,430	6,952	7,441
EBITDA ¹	1,046	939.1	996.6	690.5	603.6	557.4	604.8	656.7
EBIT ¹	859.6	744.6	762	498	401.1	374	411.2	449
Net income ¹	719.6	625.5	595.1	420.3	332.7	310.8	341	371.5
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	13.990	13.960	13.410	8.520	8.000	6.050	6.050	6.050
Nbr of stocks (in thousands)	553,670	547,398	547,398	547,398	547,398	547,398	-	-
Announcement Date	4/14/20	3/25/21	3/28/22	3/27/23	3/28/24	-	-	-

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 (Y)	Capi. ($)
DARE POWER DEKOR HOME CO.,LTD.	10.61x	-	-	-	467M
LOUISIANA-PACIFIC CORPORATION	19.13x	2.43x	11.43x	+1.06%	6.88B
STELLA-JONES INC.	15.56x	1.85x	10.01x	+1.08%	3.86B
CENTURY PLYBOARDS (INDIA) LIMITED	51.97x	4.19x	32.11x	+0.15%	2.14B
CORTICEIRA AMORIM, SGPS, S.A.	14.99x	1.41x	7.82x	+3.33%	1.32B
DEXCO S.A.	23.99x	1.52x	7.25x	+0.30%	1.18B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	10.92x	-	-	+6.20%	1.06B
OENEO	20.65x	2.29x	10.87x	+3.67%	739M
GREENPLY INDUSTRIES LIMITED	36.31x	2.06x	20x	+0.21%	578M
GREENPANEL INDUSTRIES LIMITED	38.82x	2.8x	21.08x	+0.39%	564M
Average	24.30x	2.32x	15.07x	+1.82%	1.88B
Weighted average by Cap.	22.65x	2.37x	13.69x	+1.43%