Company Valuation: Xtep International Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,201 8,159 27,208 19,280 10,105 14,610 14,610 -
Change - -11.32% 233.45% -29.14% -47.59% 44.58% 0% -
Enterprise Value (EV) 1 7,962 6,867 25,058 18,290 8,647 12,831 12,849 12,282
Change - -13.75% 264.9% -27.01% -52.72% 48.39% 0.14% -4.41%
P/E ratio 12.3x 15.8x 29.8x 21.5x 10.1x 12.1x 10.8x 9.61x
PBR 1.27x 1.13x 3.51x 2.35x 1.19x 1.54x 1.45x 1.32x
PEG - -0.5x 0.4x 38.17x 0.9x 0.7x 0.9x 0.8x
Capitalization / Revenue 1.12x 1x 2.72x 1.49x 0.7x 1x 0.95x 0.88x
EV / Revenue 0.97x 0.84x 2.5x 1.41x 0.6x 0.88x 0.83x 0.74x
EV / EBITDA 5.81x 6.34x 16x 10.7x 4.59x 5.98x 5.44x 4.68x
EV / EBIT 6.45x 7.48x 17.9x 12.5x 5.47x 6.93x 6.25x 5.35x
EV / FCF -6.29x -27.1x 87.3x 88.4x 9.98x 6.6x 10.4x 8.81x
FCF Yield -15.9% -3.69% 1.15% 1.13% 10% 15.2% 9.63% 11.3%
Dividend per Share 2 0.174 0.121 0.25 0.265 0.217 0.2398 0.27 0.2997
Rate of return 4.7% 3.71% 2.36% 3.45% 5.42% 4.22% 4.75% 5.28%
EPS 2 0.3019 0.2064 0.3551 0.3571 0.3958 0.4686 0.5252 0.5911
Distribution rate 57.6% 58.6% 70.4% 74.2% 54.8% 51.2% 51.4% 50.7%
Net sales 1 8,183 8,172 10,013 12,930 14,346 14,621 15,455 16,564
EBITDA 1 1,370 1,084 1,566 1,706 1,885 2,146 2,361 2,624
EBIT 1 1,234 918.2 1,396 1,464 1,580 1,851 2,056 2,295
Net income 1 727.7 513 908.3 921.7 1,030 1,234 1,384 1,564
Net Debt 1 -1,238 -1,292 -2,150 -990.3 -1,459 -1,779 -1,761 -2,328
Reference price 2 3.701 3.259 10.591 7.687 4.003 5.679 5.679 5.679
Nbr of stocks (in thousands) 2,486,090 2,503,897 2,569,037 2,508,154 2,524,456 2,572,775 2,572,775 -
Announcement Date 3/18/20 3/18/21 3/16/22 3/22/23 3/18/24 - - -
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.($)
12.12x0.88x5.98x4.22% 2B
60.56x2.09x19.57x0.58% 46.83B
83.71x6.84x41.59x-.--% 18.06B
36.74x3.4x19.5x0.77% 15.42B
18.74x5.55x15.37x1.01% 4.63B
20.69x1.43x11.45x3.59% 3.82B
7.2x0.23x1.47x5.37% 1.09B
8.35x1.48x6.5x16.5% 784M
17.83x0.65x7.04x0.44% 435M
Average 29.55x 2.50x 14.27x percentage-no-prefix 10.34B
Weighted average by Cap. 55.08x 3.31x 22.61x 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. 1368 Stock
  4. Valuation Xtep International Holdings Limited