|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 71.21 CNY | -0.29% |
|
+6.20% | -7.74% |
| May. 14 | Jefferies Adjusts Ningbo Tuopu Group's Price Target to 79.50 Yuan from 80.40 Yuan, Keeps at Buy | MT |
| Apr. 30 | Tuopu Group's Q1 Profit Slips Even as Revenue Up 15% | MT |
Company Valuation: Ningbo Tuopu Group Co.,Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 58,408 | 64,558 | 81,001 | 82,615 | 134,126 | 123,751 | - | - |
| Change | - | 10.53% | 25.47% | 1.99% | 62.35% | -7.74% | - | - |
| Enterprise Value (EV) 1 | 58,681 | 68,101 | 85,378 | 85,525 | 133,665 | 121,980 | 119,451 | 116,719 |
| Change | - | 16.05% | 25.37% | 0.17% | 56.29% | -8.74% | -2.07% | -2.29% |
| P/E ratio | 57x | 38x | 37.7x | 27.5x | 47.9x | 38.9x | 30.2x | 27.5x |
| PBR | 5.52x | 5.39x | 5.88x | 4.23x | 5.57x | 4.72x | 4.26x | 3.79x |
| PEG | - | 0.6x | 1.4x | 0.8x | -5.02x | 2.8x | 1x | 2.85x |
| Capitalization / Revenue | 5.1x | 4.04x | 4.11x | 3.11x | 4.53x | 3.61x | 3.07x | 2.73x |
| EV / Revenue | 5.12x | 4.26x | 4.33x | 3.22x | 4.52x | 3.56x | 2.96x | 2.57x |
| EV / EBITDA | 33.2x | 24.2x | 23.1x | 17.3x | 26x | 21.3x | 17x | 15.1x |
| EV / EBIT | 51.3x | 34.4x | 34.1x | 25x | 42.3x | 34.3x | 26.6x | 23x |
| EV / FCF | -25.7x | -21.8x | 410x | 948x | 122x | 68x | 44.4x | 44.2x |
| FCF Yield | -3.89% | -4.58% | 0.24% | 0.11% | 0.82% | 1.47% | 2.25% | 2.26% |
| Dividend per Share 2 | 0.1917 | 0.3193 | 0.3834 | 0.519 | 0.49 | 0.5603 | 0.6694 | 0.7528 |
| Rate of return | 0.52% | 0.79% | 0.76% | 1.06% | 0.63% | 0.79% | 0.94% | 1.06% |
| EPS 2 | 0.6414 | 1.062 | 1.345 | 1.78 | 1.61 | 1.83 | 2.358 | 2.586 |
| Distribution rate | 29.9% | 30.1% | 28.5% | 29.2% | 30.4% | 30.6% | 28.4% | 29.1% |
| Net sales 1 | 11,463 | 15,993 | 19,729 | 26,600 | 29,581 | 34,267 | 40,300 | 45,370 |
| EBITDA 1 | 1,770 | 2,813 | 3,701 | 4,943 | 5,137 | 5,734 | 7,043 | 7,717 |
| EBIT 1 | 1,145 | 1,978 | 2,502 | 3,420 | 3,161 | 3,557 | 4,491 | 5,066 |
| Net income 1 | 1,017 | 1,700 | 2,153 | 3,001 | 2,779 | 3,174 | 4,047 | 4,448 |
| Net Debt 1 | 272.2 | 3,543 | 4,377 | 2,910 | -460.8 | -1,771 | -4,300 | -7,032 |
| Reference price 2 | 36.55 | 40.40 | 50.69 | 49.00 | 77.18 | 71.21 | 71.21 | 71.21 |
| Nbr of stocks (in thousands) | 1,597,968 | 1,597,968 | 1,597,971 | 1,686,025 | 1,737,836 | 1,737,836 | - | - |
| Announcement Date | 3/14/22 | 4/9/23 | 3/15/24 | 4/23/25 | 3/23/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.91x | 3.56x | 21.27x | 0.79% | 18.17B | |
| 27x | 1.76x | 14.51x | 1.16% | 53.12B | |
| 11.01x | 0.68x | 9.01x | 1.33% | 31.01B | |
| 12.13x | 0.64x | 5.14x | 3.48% | 31.45B | |
| 13.96x | 2.55x | 9.02x | 4.24% | 20.65B | |
| 9.75x | 0.47x | 4.62x | 3.34% | 16.14B | |
| 10.87x | 0.98x | 5.68x | 4.69% | 15.24B | |
| 34.19x | 1.2x | 13.21x | 0.64% | 14.33B | |
| 12.65x | 0.96x | 6.37x | 1.08% | 12.54B | |
| 16.69x | 2.64x | 10.54x | 2.04% | 11.74B | |
| Average | 18.72x | 1.55x | 9.94x | 2.28% | 22.44B | |
| Weighted average by Cap. | 19.25x | 1.49x | 10.42x | 2.17% |
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
- 601689 Stock
- Valuation Ningbo Tuopu Group Co.,Ltd.
Select your edition
All financial news and data tailored to specific country editions
