Company Valuation: DR Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 50,913 25,193 11,796 9,616 9,616 -
Change - -50.52% -53.18% -18.48% 0% -
Enterprise Value (EV) 50,913 25,193 11,796 9,616 9,616 9,616
Change - -50.52% -53.18% -18.48% 0% 0%
P/E ratio 35.2x 34.6x 173x 267x 73.6x 44.1x
PBR 7.41x 3.7x 1.82x 1.56x 1.58x 1.63x
PEG 0x -0.7x -1.9x -5.7x 0x 0.7x
Capitalization / Revenue 11x 6.84x 5.41x 6.4x 6.46x 5.42x
EV / Revenue 0x 0x 0x 6.4x 6.46x 5.42x
EV / EBITDA 0x 0x 0x 35.9x 24.9x 22.5x
EV / EBIT 0x 0x 0x 133x 54.7x 33.9x
EV / FCF - 38x - - - -
FCF Yield - 0% - - - -
Dividend per Share 2 2 1 0.5 0.01 0.05 -
Rate of return 1.57% 1.59% 1.7% 0.04% 0.21% -
EPS 2 3.62 1.82 0.17 0.09 0.3267 0.545
Distribution rate 55.2% 54.9% 294% 11.1% 15.3% -
Net sales 1 4,623 3,682 2,180 1,502 1,488 1,774
EBITDA 1 1,694 1,361 223.3 267.8 386 427.9
EBIT 1 1,633 884.9 117.7 72.2 175.9 283.4
Net income 1 1,302 729.2 68.96 36.96 130.9 218.5
Net Debt - - - - - -
Reference price 2 127.28 62.98 29.49 24.04 24.04 24.04
Nbr of stocks (in thousands) 400,010 400,010 400,010 400,010 400,010 -
Announcement Date 2/28/22 4/27/23 4/26/24 - - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
268.67x - - 0.04% 1.33B
37.44x4.86x17.11x1.57% 115B
86.78x5.71x56.5x0.4% 34.57B
18.52x3.42x10.65x1.72% 14.72B
13.02x1.01x7.69x6.29% 9.44B
51.58x - - - 8.77B
13.37x0.24x3.93x3.42% 2.94B
13.47x - - 5.65% 1.99B
12.1x0.77x7.28x5.94% 1.81B
12x - - 6.4% 1.15B
Average 52.69x 2.67x 17.20x percentage-no-prefix 19.21B
Weighted average by Cap. 44.90x 4.59x 23.38x 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

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. 301177 Stock
  4. Valuation DR Corporation Limited