|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.93 CNY | -0.14% |
|
-2.59% | -28.86% |
| Apr. 28 | LB Group's Attributable Profit Slides 73% in Q1 | MT |
| Apr. 28 | LB Group's Attributable Profit Slides 43% in 2025 | MT |
Company Valuation: LB Group Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 68,086 | 44,805 | 40,498 | 41,775 | 46,018 | 32,717 | - | - |
| Change | - | -34.19% | -9.61% | 3.15% | 10.16% | -28.9% | - | - |
| Enterprise Value (EV) 1 | 71,641 | 51,994 | 55,428 | 55,719 | 60,736 | 50,270 | 46,819 | 49,670 |
| Change | - | -27.42% | 6.6% | 0.53% | 9% | -17.23% | -6.87% | 6.09% |
| P/E ratio | 13.5x | 13.1x | 12.7x | 19.4x | 37.7x | 18.9x | 10.7x | 8.6x |
| PBR | 3.6x | 2.17x | 1.82x | 1.83x | 2.04x | 1.43x | 1.36x | 1.27x |
| PEG | - | -0.4x | -2.03x | -0.6x | -0.9x | 0.5x | 0.1x | 0.4x |
| Capitalization / Revenue | 3.31x | 1.86x | 1.51x | 1.52x | 1.77x | 1.08x | 1.03x | 0.97x |
| EV / Revenue | 3.48x | 2.16x | 2.07x | 2.03x | 2.34x | 1.66x | 1.48x | 1.48x |
| EV / EBITDA | 10.2x | 8.98x | 8.58x | 9.23x | 12.4x | 9.35x | 6.71x | 6.4x |
| EV / EBIT | 12.9x | 12.7x | 14.1x | 19.1x | 38.2x | 19.3x | 11.3x | 9.49x |
| EV / FCF | 45.3x | -39.4x | 113x | 25.1x | 29.3x | 13.6x | 12.1x | - |
| FCF Yield | 2.21% | -2.54% | 0.88% | 3.98% | 3.41% | 7.36% | 8.29% | - |
| Dividend per Share 2 | 1.15 | - | 0.9 | - | - | 0.6051 | 0.9228 | 1.184 |
| Rate of return | 4.02% | - | 5.25% | - | - | 4.34% | 6.62% | 8.5% |
| EPS 2 | 2.12 | 1.44 | 1.35 | 0.91 | 0.52 | 0.7362 | 1.306 | 1.62 |
| Distribution rate | 54.2% | - | 66.7% | - | - | 82.2% | 70.7% | 73.1% |
| Net sales 1 | 20,566 | 24,113 | 26,765 | 27,513 | 25,969 | 30,217 | 31,643 | 33,582 |
| EBITDA 1 | 7,040 | 5,788 | 6,459 | 6,035 | 4,903 | 5,374 | 6,976 | 7,761 |
| EBIT 1 | 5,554 | 4,086 | 3,917 | 2,924 | 1,592 | 2,600 | 4,159 | 5,234 |
| Net income 1 | 4,676 | 3,419 | 3,226 | 2,169 | 1,245 | 1,756 | 3,114 | 3,862 |
| Net Debt 1 | 3,555 | 7,189 | 14,929 | 13,944 | 14,718 | 17,553 | 14,101 | 16,953 |
| Reference price 2 | 28.59 | 18.92 | 17.13 | 17.67 | 19.58 | 13.93 | 13.93 | 13.93 |
| Nbr of stocks (in thousands) | 2,381,470 | 2,368,139 | 2,364,177 | 2,364,177 | 2,350,249 | 2,348,685 | - | - |
| Announcement Date | 4/12/22 | 4/27/23 | 4/23/24 | 4/23/25 | 4/27/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.92x | 1.66x | 9.35x | 4.34% | 4.83B | |
| 32.33x | 4.7x | 18.95x | 1.13% | 72.6B | |
| 24.89x | 3.96x | 16.92x | 2.57% | 33.32B | |
| 20.87x | 2.52x | 13.07x | 2.56% | 30.16B | |
| 15.9x | 1.51x | 9.5x | 1.98% | 26.32B | |
| 12.11x | 3.07x | 6.69x | 3.41% | 21.55B | |
| 33.15x | 7.96x | 24.48x | 2.81% | 20.47B | |
| 26.54x | 2.82x | 11.53x | 1.94% | 18.98B | |
| 14.9x | 3.15x | 6.85x | 1.05% | 18.33B | |
| 27.83x | 3.45x | 13.86x | 0.37% | 12.87B | |
| Average | 22.74x | 3.48x | 13.12x | 2.22% | 25.94B | |
| Weighted average by Cap. | 24.63x | 3.78x | 14.64x | 1.97% |
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
- 002601 Stock
- Valuation LB Group Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
