Valuation Kuaijishan Shaoxing Rice Wine Co., Ltd.
Equities
601579
CNE100001SZ2
Distillers & Wineries
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.54 CNY | +0.31% |
|
+0.51% | +76.67% |
Company Valuation: Kuaijishan Shaoxing Rice Wine Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 6,636 | 5,504 | 6,717 | 5,149 | 5,203 | 9,193 | - | - |
| Change | - | -17.05% | 22.04% | -23.34% | 1.05% | 76.67% | - | - |
| Enterprise Value (EV) | 6,636 | 5,504 | 6,717 | 5,149 | 5,203 | 9,193 | 9,193 | 9,193 |
| Change | - | -17.05% | 22.04% | -23.34% | 1.05% | 76.67% | 0% | 0% |
| P/E ratio | 23.1x | 19.5x | 46.7x | 30.7x | 27x | 38.1x | 30.5x | 22.2x |
| PBR | 2.04x | 1.57x | 1.89x | - | 1.43x | 2.48x | 2.42x | 2.29x |
| PEG | - | -11.7x | -1x | 1.8x | 1.6x | 1.5x | 1.2x | 0.6x |
| Capitalization / Revenue | 5.99x | 4.4x | 5.47x | - | 3.19x | 4.77x | 4.07x | 3.36x |
| EV / Revenue | 0x | 0x | 0x | - | 0x | 4.77x | 4.07x | 3.36x |
| EV / EBITDA | 0x | 0x | 0x | - | 0x | 19.3x | 16.3x | 13.4x |
| EV / EBIT | 0x | 0x | 0x | - | 0x | 28x | 22.3x | 16.4x |
| EV / FCF | - | - | - | - | - | 32.1x | 29.8x | 24.5x |
| FCF Yield | - | - | - | - | - | 3.11% | 3.36% | 4.08% |
| Dividend per Share 2 | 0.05 | 0.18 | 0.3 | - | 0.4 | 0.47 | 0.55 | - |
| Rate of return | 0.36% | 1.57% | 2.14% | - | 3.62% | 2.41% | 2.81% | - |
| EPS 2 | 0.6 | 0.59 | 0.3 | 0.35 | 0.41 | 0.5133 | 0.64 | 0.88 |
| Distribution rate | 8.33% | 30.5% | 100% | - | 97.6% | 91.6% | 85.9% | - |
| Net sales 1 | 1,108 | 1,250 | 1,227 | - | 1,631 | 1,927 | 2,256 | 2,738 |
| EBITDA 1 | 519 | 541.7 | 336.9 | - | 397.3 | 475.3 | 563.8 | 686.9 |
| EBIT 1 | 391.5 | 408 | 199.5 | - | 258 | 327.8 | 411.7 | 561 |
| Net income 1 | 289 | 283.7 | 144.8 | 166.6 | 196.2 | 246.3 | 306.6 | 420.8 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 13.84 | 11.48 | 14.01 | 10.74 | 11.06 | 19.54 | 19.54 | 19.54 |
| Nbr of stocks (in thousands) | 479,463 | 479,463 | 479,463 | 479,463 | 470,463 | 470,463 | - | - |
| Announcement Date | 4/15/21 | 4/18/22 | 3/29/23 | 3/29/24 | 4/1/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 37.95x | - | - | 2.41% | 1.28B | ||
| 16.64x | 3.86x | 12.24x | 4.02% | 57.01B | ||
| 14.62x | 3.16x | 10.51x | 4.74% | 27.88B | ||
| 17.58x | 4.07x | 13.08x | 3.22% | 13.76B | ||
| 10.52x | 1.32x | 8.35x | 5.34% | 9.23B | ||
| 103.84x | 7.61x | 54.16x | 0.17% | 4.24B | ||
| 33.5x | 4.28x | 22.26x | 1.27% | 4.21B | ||
| 26.23x | 3.62x | 14.82x | 2.42% | 3.35B | ||
| 13.28x | 2.1x | 6.6x | 3.62% | 2.79B | ||
| Average | 30.46x | 3.75x | 17.75x | 3.02% | 13.75B | |
| Weighted average by Cap. | 19.80x | 3.63x | 13.39x | 3.9% |
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
- Stock Market
- Equities
- 601579 Stock
- Valuation Kuaijishan Shaoxing Rice Wine Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
