Valuation Flat Glass Group Co., Ltd.
Equities
6865
CNE100002375
Renewable Energy Equipment & Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.320 HKD | -1.17% |
|
+3.90% | -1.17% |
| Apr. 27 | Flat Glass Group Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| Apr. 27 | Flat Glass' Profit Falls 64% in Q1 | MT |
Company Valuation: Flat Glass Group Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 112,835 | 64,039 | 56,149 | 41,781 | 33,326 | 29,685 | - | - |
| Change | - | -43.25% | -12.32% | -25.59% | -20.24% | -10.92% | - | - |
| Enterprise Value (EV) 1 | 113,821 | 71,680 | 61,857 | 49,276 | 43,046 | 39,810 | 39,716 | 39,199 |
| Change | - | -37.02% | -13.7% | -20.34% | -12.64% | -7.52% | -0.24% | -1.3% |
| P/E ratio | 32.6x | 16.9x | 9.65x | 23.9x | 20.2x | 15.2x | 11.5x | 9.54x |
| PBR | 5.86x | 2.55x | 1.2x | 1.11x | - | 0.83x | 0.79x | 0.75x |
| PEG | - | - | 0.4x | -0.4x | -8.69x | 0.6x | 0.4x | 0.5x |
| Capitalization / Revenue | 12.9x | 4.14x | 2.61x | 2.24x | 2.14x | 1.93x | 1.56x | 1.5x |
| EV / Revenue | 13.1x | 4.64x | 2.87x | 2.64x | 2.77x | 2.59x | 2.09x | 1.98x |
| EV / EBITDA | 37.7x | 19.1x | 11.5x | 13.6x | 14.1x | 11.4x | 9.46x | 7.81x |
| EV / EBIT | 47.8x | 33.3x | 16.8x | 43.6x | 39.9x | 25x | 17x | 14x |
| EV / FCF | -35.7x | -9.08x | -17x | 48x | 386x | 19.5x | 16.8x | 13.3x |
| FCF Yield | -2.8% | -11% | -5.89% | 2.08% | 0.26% | 5.14% | 5.94% | 7.53% |
| Dividend per Share 2 | - | - | 0.618 | 0.13 | - | 0.1594 | 0.2138 | 0.279 |
| Rate of return | - | - | 5.17% | 1.27% | - | 1.97% | 2.64% | 3.45% |
| EPS 2 | 0.99 | 0.99 | 1.24 | 0.43 | 0.42 | 0.5315 | 0.702 | 0.8487 |
| Distribution rate | - | - | 49.8% | 30.2% | - | 30% | 30.5% | 32.9% |
| Net sales 1 | 8,713 | 15,461 | 21,524 | 18,683 | 15,567 | 15,378 | 18,993 | 19,751 |
| EBITDA 1 | 3,017 | 3,745 | 5,385 | 3,625 | 3,061 | 3,488 | 4,198 | 5,019 |
| EBIT 1 | 2,382 | 2,155 | 3,674 | 1,130 | 1,080 | 1,591 | 2,342 | 2,793 |
| Net income 1 | 2,120 | 2,123 | 2,760 | 1,007 | 980.6 | 1,210 | 1,669 | 2,296 |
| Net Debt 1 | 985.8 | 7,641 | 5,708 | 7,495 | 9,720 | 10,125 | 10,031 | 9,514 |
| Reference price 2 | 32.261 | 16.701 | 11.964 | 10.261 | 8.474 | 8.096 | 8.096 | 8.096 |
| Nbr of stocks (in thousands) | 2,146,893 | 2,146,894 | 2,351,324 | 2,333,453 | 2,329,572 | 2,329,572 | - | - |
| Announcement Date | 3/21/22 | 3/27/23 | 3/26/24 | 3/27/25 | 3/26/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.23x | 2.59x | 11.41x | 1.97% | 4.37B | |
| 12.65x | 4.06x | 8.19x | -.--% | 23.63B | |
| 24.4x | 6.18x | 20.06x | 1.83% | 20.23B | |
| 34.82x | 5.04x | 21.14x | -.--% | 18.69B | |
| -101.72x | 1.31x | 14.96x | 0.03% | 18.18B | |
| -24.73x | 1.44x | 14.31x | -.--% | 11.14B | |
| -69.5x | 1.26x | 8.91x | -.--% | 10.8B | |
| 22.54x | 3.37x | 14.17x | - | 9.84B | |
| 24.31x | 1.4x | 10.31x | 1.05% | 7.67B | |
| -42.95x | 9.26x | 27.24x | -.--% | 7.12B | |
| Average | -10.50x | 3.59x | 15.07x | 0.54% | 13.17B | |
| Weighted average by Cap. | -9.59x | 3.72x | 15.07x | 0.45% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 6865 Stock
- Valuation Flat Glass Group Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
