Valuation Easyhome New Retail Group Corporation Limited
Equities
000785
CNE0000001N3
Home Improvement Products & Services Retailers
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.700 CNY | +10.20% |
|
+10.20% | -7.53% |
| Jan. 30 | Easyhome New Retail expects to swing to 2025 net loss | RE |
| Dec. 23 | Easyhome New Retail Group Appoints Chair/CEO | MT |
Company Valuation: Easyhome New Retail Group Corporation Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 54,779 | 33,523 | 26,462 | 20,553 | 22,254 | 16,764 | 16,764 | - |
| Change | - | -38.8% | -21.06% | -22.33% | 8.28% | -24.67% | 0% | - |
| Enterprise Value (EV) | 54,779 | 33,523 | 26,462 | 20,553 | 22,254 | 16,764 | 16,764 | 16,764 |
| Change | - | -38.8% | -21.06% | -22.33% | 8.28% | -24.67% | 0% | 0% |
| P/E ratio | 38.1x | 14.3x | 16.4x | 15.7x | 25.5x | -18.3x | 12.3x | 22.5x |
| PBR | - | 1.74x | 1.34x | 1.04x | 1.1x | 0.82x | 0.8x | 0.78x |
| PEG | - | 0.2x | -0.5x | -1x | -0.8x | 0x | 0.2x | -0.5x |
| Capitalization / Revenue | 6.09x | 2.56x | 2.04x | 1.52x | 1.72x | 1.6x | 1.12x | 1.01x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.23x | 1.12x | 1.01x |
| EV / EBITDA | - | 0x | 0x | 0x | 0x | 11.8x | 12.9x | 12.8x |
| EV / EBIT | - | 0x | 0x | 0x | 0x | 18.1x | 16x | 14.1x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | 0.062 | 0.062 | 0.05 | - | - |
| Rate of return | - | - | - | 1.88% | 1.74% | 1.85% | - | - |
| EPS 2 | 0.22 | 0.36 | 0.25 | 0.21 | 0.14 | -0.16 | 0.22 | 0.12 |
| Distribution rate | - | - | - | 29.5% | 44.3% | 34.5% | - | - |
| Net sales 1 | 8,993 | 13,071 | 12,981 | 13,512 | 12,966 | 11,348 | 14,961 | 16,545 |
| EBITDA 1 | - | 3,848 | 6,072 | 4,541 | 3,560 | 1,424 | 1,298 | 1,314 |
| EBIT 1 | - | 3,266 | 2,502 | 2,019 | 1,378 | -1,047 | 1,046 | 1,185 |
| Net income 1 | 1,363 | 2,325 | 1,648 | 1,300 | 883.2 | -998.7 | 658.9 | 745.3 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 8.390 | 5.160 | 4.090 | 3.300 | 3.570 | 2.700 | 2.700 | 2.700 |
| Nbr of stocks (in thousands) | 6,529,037 | 6,496,757 | 6,469,828 | 6,228,079 | 6,233,642 | 6,208,851 | 6,208,851 | - |
| Announcement Date | 4/14/21 | 4/21/22 | 4/27/23 | 4/25/24 | 3/28/25 | 3/30/26 | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.62x | - | - | 1.85% | 2.46B | |
| 23.23x | 2.27x | 15.19x | 2.75% | 338B | |
| 19.77x | 1.85x | 13.18x | 2% | 137B | |
| 12.23x | 0.53x | 5.14x | 4.13% | 6.92B | |
| 22.88x | 2.81x | 11.21x | 3.6% | 3.71B | |
| 22.1x | 2.07x | 11.5x | 2.26% | 2.79B | |
| 13.18x | 1.43x | 8.21x | 6.41% | 2.55B | |
| 9.17x | 0.39x | 4.95x | 2.97% | 1.55B | |
| 10.81x | - | - | 3.26% | 1.3B | |
| Average | 16.89x | 1.62x | 9.91x | 3.25% | 55.05B | |
| Weighted average by Cap. | 21.96x | 2.12x | 14.37x | 2.58% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- 000785 Stock
- Valuation Easyhome New Retail Group Corporation Limited
Select your edition
All financial news and data tailored to specific country editions
