Company Valuation: Huangshan Novel Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2021 2022 2023 2024 2025 2026
Capitalization 1 4,790 4,379 4,919 5,114 6,327 6,327 -
Change - - 12.32% 3.98% 23.71% 0% -
Enterprise Value (EV) 4,790 4,379 4,919 5,114 6,327 6,327 6,327
Change - - 12.32% 3.98% 23.71% 0% 0%
P/E ratio 18x 13.8x - - - - -
PBR 2.63x - 2.16x 2.08x 2.51x 2.42x 2.32x
PEG - - - - - - -
Capitalization / Revenue 1.84x - 1.49x 1.51x 1.79x 1.64x 1.51x
EV / Revenue 0x - 0x 0x 1.79x 1.64x 1.51x
EV / EBITDA 0x - - - 9.1x 8.52x 7.87x
EV / EBIT 0x - - - 13.1x 12.1x 11x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.3333 - 0.4 0.55 0.55 0.6 0.65
Rate of return 4.12% - 4.98% 6.59% 5.32% 5.81% 6.29%
EPS 2 0.45 0.5167 - - - - -
Distribution rate 74.1% - - - - - -
Net sales 1 2,600 - 3,304 3,379 3,531 3,851 4,184
EBITDA 1 405.9 - - - 695.5 742.9 804.4
EBIT 1 307.9 - - - 481.8 521.1 574
Net income 269.1 315.9 - - - - -
Net Debt - - - - - - -
Reference price 2 8.10 7.15 8.04 8.35 10.33 10.33 10.33
Nbr of stocks (in thousands) 591,372 612,492 611,770 612,492 612,492 612,492 -
Announcement Date 2/27/20 2/24/22 3/10/23 2/28/24 - - -
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.($)
16.33x1.49x10.19x5.07% 14.54B
26.73x2.68x12.18x1.31% 9.63B
15.9x1.35x7.71x1.75% 8.13B
19.33x1.23x9.06x1.95% 1.57B
16.55x1.97x9.19x3.72% 1.44B
10.6x1.43x7.45x3.18% 1.4B
20.68x - - - 954M
Average 18.02x 1.69x 9.30x percentage-no-prefix 5.38B
Weighted average by Cap. 18.93x 1.78x 9.97x 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. 002014 Stock
  4. Valuation Huangshan Novel Co.,Ltd