|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.240 CNY | -3.50% |
|
-2.42% | -29.76% |
Company Valuation: Dare Power Dekor Home Co.,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,642 | 7,341 | 4,664 | 4,379 | 4,308 | 4,084 |
| Change | - | -3.94% | -36.47% | -6.1% | -1.63% | -5.21% |
| Enterprise Value (EV) 1 | 5,811 | 5,508 | 2,280 | 1,632 | 1,016 | 734.9 |
| Change | - | -5.2% | -58.62% | -28.4% | -37.77% | -27.66% |
| P/E | 12.2x | 12.3x | 11.1x | 13.2x | 31.5x | 373x |
| PBR | 1.36x | 1.2x | 0.72x | 0.65x | 0.64x | 0.61x |
| PEG | - | -2.8x | -0.4x | -0.6x | -0.5x | -4.1x |
| Capitalization / Revenue | 1.05x | 0.84x | 0.63x | 0.67x | 0.81x | 0.89x |
| EV / Revenue | 0.8x | 0.63x | 0.31x | 0.25x | 0.19x | 0.16x |
| EV / EBITDA | 5.9x | 5.68x | 3.9x | 3.03x | 3.33x | 6.03x |
| EV / EBIT | 7.32x | 7.48x | 5.66x | 4.69x | 8.58x | -14.2x |
| EV / FCF | 16.3x | -383x | 5.37x | 4.11x | 1.57x | 3.22x |
| FCF Yield | 6.14% | -0.26% | 18.6% | 24.4% | 63.7% | 31% |
| Dividend per Share 2 | 0.16 | 0.16 | 0.16 | 0.19 | 0.19 | 0.19 |
| Rate of return | 1.15% | 1.19% | 1.88% | 2.38% | 2.41% | 2.55% |
| EPS 2 | 1.14 | 1.09 | 0.7678 | 0.6078 | 0.25 | 0.02 |
| Distribution rate | 14% | 14.7% | 20.8% | 31.3% | 76% | 950% |
| Net sales 1 | 7,264 | 8,751 | 7,363 | 6,532 | 5,350 | 4,575 |
| EBITDA 1 | 985.1 | 969.9 | 584.2 | 538.1 | 305.5 | 121.9 |
| EBIT 1 | 793.9 | 736.3 | 402.7 | 348.4 | 118.4 | -51.74 |
| Net income 1 | 625.5 | 595.1 | 420.3 | 332.7 | 139 | 13.34 |
| Net Debt 1 | -1,831 | -1,832 | -2,384 | -2,747 | -3,292 | -3,349 |
| Reference price 2 | 13.960 | 13.410 | 8.520 | 8.000 | 7.870 | 7.460 |
| Nbr of stocks (in thousands) | 547,398 | 547,398 | 547,398 | 547,398 | 547,398 | 547,398 |
| Announcement Date | 3/25/21 | 3/28/22 | 3/27/23 | 3/28/24 | 3/27/25 | 3/30/26 |
1CNY in Million2CNY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 423M | |
| 38.36x | 2.14x | 15.82x | 1.58% | 5.17B | |
| 13.47x | 1.54x | 8.92x | 1.78% | 2.98B | |
| 61.85x | 3.58x | 28.87x | 0.17% | 1.83B | |
| 11.51x | - | - | - | 1.42B | |
| 14.96x | 1.09x | 6.54x | 5.05% | 997M | |
| 12.64x | 1.14x | 5.08x | 1.26% | 903M | |
| 21.27x | 2.16x | 10.21x | 3.87% | 648M | |
| Average | 24.86x | 1.94x | 12.57x | 2.29% | 1.8B | |
| Weighted average by Cap. | 29.26x | 2.05x | 14.28x | 1.79% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 000910 Stock
- Valuation Dare Power Dekor Home Co.,Ltd.
Select your edition
All financial news and data tailored to specific country editions
