Valuation Hainan Development HoldingsNanhai Co., Ltd.
Equities
002163
CNE1000006N0
Construction & Engineering
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.700 CNY | -3.44% |
|
-0.80% | -6.95% |
Company Valuation: Hainan Development HoldingsNanhai Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,460 | 16,818 | 9,442 | 9,641 | 7,672 | 7,900 |
| Change | - | 277.12% | -43.86% | 2.11% | -20.42% | 2.97% |
| Enterprise Value (EV) 1 | 4,692 | 16,525 | 9,617 | 9,194 | 7,074 | 7,499 |
| Change | - | 252.23% | -41.81% | -4.4% | -23.06% | 6.01% |
| P/E ratio | 92.5x | 110x | 90.4x | -67.1x | 82.5x | -20.8x |
| PBR | 6.68x | 20.7x | 10.5x | 7.17x | 5.3x | 7.38x |
| PEG | - | 1x | -2.9x | 0x | -1x | 0x |
| Capitalization / Revenue | 0.95x | 3.8x | 2.16x | 2.67x | 1.83x | 2.02x |
| EV / Revenue | 1x | 3.74x | 2.2x | 2.54x | 1.69x | 1.92x |
| EV / EBITDA | 17x | 59.6x | 70.9x | -262x | 94.9x | -112x |
| EV / EBIT | 31.1x | 103x | 739x | -55.6x | -183x | -44.1x |
| EV / FCF | 8.56x | 26.3x | -38x | 72.2x | 230x | -64.1x |
| FCF Yield | 11.7% | 3.8% | -2.63% | 1.39% | 0.43% | -1.56% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.06 | 0.19 | 0.13 | -0.17 | 0.11 | -0.45 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 4,704 | 4,421 | 4,365 | 3,616 | 4,183 | 3,912 |
| EBITDA 1 | 275.4 | 277.1 | 135.7 | -35.13 | 74.54 | -67.18 |
| EBIT 1 | 150.7 | 161.1 | 13.02 | -165.3 | -38.75 | -170.2 |
| Net income 1 | 51.22 | 149.6 | 104.3 | -144.6 | 91.57 | -379.4 |
| Net Debt 1 | 232 | -293 | 175.1 | -446.8 | -598.3 | -401 |
| Reference price 2 | 5.550 | 20.930 | 11.750 | 11.410 | 9.080 | 9.350 |
| Nbr of stocks (in thousands) | 803,550 | 803,550 | 803,550 | 844,958 | 844,958 | 844,958 |
| Announcement Date | 3/17/20 | 4/9/21 | 4/27/22 | 4/26/23 | 4/18/24 | 4/21/25 |
1CNY in Million2CNY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| - | - | - | - | 1.02B | ||
| 14.21x | 1.16x | 6.39x | 3.96% | 75.91B | ||
| 27.06x | 2x | 18.59x | 1.15% | 57.32B | ||
| 49.77x | 2.08x | 20.48x | 0.11% | 53.42B | ||
| 37.95x | 3.89x | 25.07x | 1.84% | 36B | ||
| 4.78x | 0.29x | 5.42x | 5.37% | 32.59B | ||
| 39.67x | 2.87x | 15.74x | 0.55% | 25.78B | ||
| 20.54x | 1.25x | 12.52x | 0.21% | 21.72B | ||
| 4.58x | 0.38x | 7.92x | 4.1% | 17.44B | ||
| Average | 24.82x | 1.74x | 14.02x | 2.16% | 35.69B | |
| Weighted average by Cap. | 26.11x | 1.78x | 14.18x | 2.2% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- 002163 Stock
- Valuation Hainan Development HoldingsNanhai Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
