Valuation Onewo Inc.

Equities

End-of-day quote Hong Kong S.E. Other stock markets 2026-03-05			5-day change	1st Jan Change
19.07 ^CNY	+1.76%		-0.21%	+3.59%

Dec. 03	Onewo announces intention for on-market share repurchase	RE
Nov. 27	Onewo Inc. commences an Equity Buyback Plan for 115,649,292 shares, representing 10% of its issued share capital, under the authorization approved on May 16, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Capitalization ¹	51,131	26,586	22,373	19,456	19,456	-
Change	-	-48%	-15.85%	-13.04%	0%	-
Enterprise Value (EV) ¹	37,388	11,193	8,295	7,019	6,406	6,573
Change	-	-70.06%	-25.88%	-15.39%	-8.73%	2.61%
P/E ratio	31x	13.6x	19.6x	13.6x	11.6x	10.7x
PBR	3.11x	1.51x	1.36x	1.29x	1.28x	1.28x
PEG	-2x	0.7x	-0.5x	0.5x	0.7x	1.28x
Capitalization / Revenue	1.7x	0.8x	0.62x	0.51x	0.48x	0.45x
EV / Revenue	1.24x	0.34x	0.23x	0.19x	0.16x	0.15x
EV / EBITDA	13.2x	3.15x	3.06x	2.4x	2.02x	1.87x
EV / EBIT	18.8x	4.16x	4.75x	3.31x	2.7x	2.49x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.241	1.092	1.9	1.467	1.476	1.581
Rate of return	0.56%	4.83%	9.89%	8.72%	8.78%	9.4%
EPS ²	1.4	1.66	0.98	1.241	1.446	1.567
Distribution rate	17.2%	65.8%	194%	118%	102%	101%
Net sales ¹	30,106	33,183	36,224	37,791	40,543	43,710
EBITDA ¹	2,841	3,558	2,713	2,928	3,170	3,515
EBIT ¹	1,986	2,690	1,747	2,121	2,376	2,640
Net income ¹	1,510	1,955	1,150	1,535	1,779	1,990
Net Debt ¹	-13,743	-15,394	-14,078	-12,437	-13,050	-12,883
Reference price ²	43.39	22.60	19.22	16.81	16.81	16.81
Nbr of stocks (in thousands)	1,178,469	1,176,283	1,164,255	1,157,201	1,157,201	-
Announcement Date	3/27/23	3/22/24	3/25/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ONEWO INC.	13.34x	0.18x	2.29x	8.86%	2.82B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	23.41x	4.55x	15.39x	4.21%	13.34B
OPENDOOR TECHNOLOGIES INC.	-17.04x	1.52x	-220.87x	-.--%	4.96B
COUNTRY GARDEN SERVICES HOLDINGS COMPANY LIMITED	8.78x	0.02x	0.19x	8.27%	2.58B
POLY PROPERTY SERVICES CO., LTD.	9.99x	0.28x	2.14x	5.12%	2.26B
RELO GROUP, INC.	13.48x	1.79x	5.54x	2.6%	1.83B
GREENTOWN SERVICE GROUP CO. LTD.	12.52x	0.32x	3.7x	5.84%	1.7B
5I5J HOLDING GROUP CO., LTD.	38.88x	-	-	-	1.09B
BINJIANG SERVICE GROUP CO. LTD.	8.49x	-	-	-	774M
Average	12.43x	1.23x	-27.37x	4.99%	3.48B
Weighted average by Cap.	12.93x	2.48x	-29.26x	4.37%