Valuation DR Corporation Limited

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2026-01-21			5-day change	1st Jan Change
31.66 ^CNY	+1.60%		+4.21%	+9.66%

Jan. 14	DR Corporation Limited Approves Board Elections	CI
Dec. 15	Certain A Shares of DR Corporation Limited are subject to a Lock-Up Agreement Ending on 16-DEC-2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	50,913	25,193	11,796	9,136	12,673	12,673	-
Change	-	-50.52%	-53.18%	-22.55%	38.71%	0%	-
Enterprise Value (EV)	50,913	25,193	11,796	9,136	12,673	12,673	12,673
Change	-	-50.52%	-53.18%	-22.55%	38.71%	0%	0%
P/E ratio	35.2x	34.6x	173x	176x	98.9x	73.6x	60.5x
PBR	7.41x	3.7x	1.82x	1.44x	2.01x	1.99x	1.98x
PEG	0x	-0.7x	-1.9x	-7.5x	1x	2.1x	2.8x
Capitalization / Revenue	11x	6.84x	5.41x	6.16x	8.19x	7.51x	6.63x
EV / Revenue	0x	0x	0x	0x	8.19x	7.51x	6.63x
EV / EBITDA	0x	0x	0x	0x	48x	38.2x	31.1x
EV / EBIT	0x	0x	0x	0x	71.4x	53.2x	43x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	2	1	0.5	0.5	0.17	0.22	-
Rate of return	1.57%	1.59%	1.7%	2.19%	0.54%	0.69%	-
EPS ²	3.62	1.82	0.17	0.13	0.32	0.43	0.5233
Distribution rate	55.2%	54.9%	294%	385%	53.1%	51.2%	-
Net sales ¹	4,623	3,682	2,180	1,482	1,547	1,688	1,910
EBITDA ¹	1,694	1,361	223.3	362	263.7	331.4	407.6
EBIT ¹	1,633	884.9	117.7	81.09	177.5	238.2	294.8
Net income ¹	1,302	729.2	68.96	53.03	127.5	172.1	209.1
Net Debt	-	-	-	-	-	-	-
Reference price ²	127.28	62.98	29.49	22.84	31.66	31.66	31.66
Nbr of stocks (in thousands)	400,010	400,010	400,010	400,010	400,275	400,275	-
Announcement Date	2/28/22	4/27/23	4/26/24	4/25/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DR CORPORATION LIMITED	98.94x	-	-	0.54%	1.82B
COMPAGNIE FINANCIERE RICHEMONT	27.19x	4.05x	14.66x	1.98%	116B
TITAN COMPANY LIMITED	75.77x	5.32x	49.61x	0.36%	39.55B
CHOW TAI FOOK JEWELLERY GROUP LIMITED	15.95x	1.56x	8.59x	5.13%	17.35B
LAOPU GOLD CO., LTD.	22.68x	4.21x	17.03x	2.71%	16.11B
PANDORA A/S	7.58x	1.56x	4.88x	3.97%	6.04B
LAO FENG XIANG CO., LTD.	15.28x	0.28x	4.83x	2.95%	2.8B
BEIJING CAISHIKOU DEPARTMENT STORE CO.,LTD.	18.1x	-	-	3.67%	2.13B
CHINA NATIONAL GOLD GROUP GOLD JEWELLERY CO.,LTD.	14.64x	-	-	4.95%	2.05B
CHOW TAI SENG JEWELLERY CO., LTD.	12.38x	1.06x	7.76x	6.1%	1.97B
Average	30.85x	2.58x	15.34x	3.24%	20.61B
Weighted average by Cap.	34.75x	3.94x	20.73x	2.14%