Valuation Yangzijiang Shipbuilding (Holdings) Ltd. BOERSE MUENCHEN
Equities
B8O
SG1U76934819
Shipbuilding
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.780 EUR | -2.80% |
|
-5.30% | +23.28% |
| Feb. 25 | Yangzijiang Shipbuilding's Attributable Profit Jumps 25% in H2 | MT |
| Feb. 25 | Yangzijiang Shipbuilding Holdings posts FY gross profit of RMB9,761 mln | RE |
Company Valuation: Yangzijiang Shipbuilding (Holdings) Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 18,172 | 24,773 | 27,637 | 31,622 | 63,176 | 86,223 | 86,223 | - |
| Change | - | 36.32% | 11.56% | 14.42% | 99.78% | 36.48% | 0% | - |
| Enterprise Value (EV) 1 | 15,783 | 16,866 | 21,426 | 20,656 | 41,856 | 63,339 | 61,939 | 57,713 |
| Change | - | 6.86% | 27.04% | -3.59% | 102.63% | 51.33% | -2.21% | -6.82% |
| P/E ratio | 7.33x | 6.59x | 9.82x | 7.71x | 9.52x | 8.63x | 8.95x | 8.08x |
| PBR | 0.56x | 0.69x | 1.57x | 1.51x | 2.4x | 2.71x | 2.31x | 2.01x |
| PEG | - | 0.1x | -0.4x | 0.2x | 0.2x | 0.3x | 0.5x | 0.8x |
| Capitalization / Revenue | 1.22x | 1.48x | 1.33x | 1.31x | 2.38x | 2.61x | 2.65x | 2.26x |
| EV / Revenue | 1.06x | 1.01x | 1.03x | 0.86x | 1.58x | 2.26x | 1.9x | 1.51x |
| EV / EBITDA | 3.95x | 3.97x | 6.31x | 3.72x | 5x | 6.68x | 5.55x | 4.39x |
| EV / EBIT | 4.53x | 4.47x | 7.28x | 4.08x | 5.29x | 7.17x | 5.9x | 4.65x |
| EV / FCF | -17.5x | 3.08x | 5.75x | 2.88x | 3.52x | 14.8x | 5.45x | 5.55x |
| FCF Yield | -5.7% | 32.5% | 17.4% | 34.8% | 28.4% | 6.75% | 18.3% | 18% |
| Dividend per Share 2 | 0.2203 | 0.2333 | 0.2573 | 0.3483 | 0.6517 | 0.8204 | 1.215 | 1.343 |
| Rate of return | 4.67% | 3.7% | 3.68% | 4.35% | 4.08% | 3.74% | 5.54% | 6.13% |
| EPS 2 | 0.6439 | 0.9579 | 0.7125 | 1.038 | 1.679 | 2.192 | 2.449 | 2.712 |
| Distribution rate | 34.2% | 24.4% | 36.1% | 33.5% | 38.8% | 39.1% | 49.6% | 49.5% |
| Net sales 1 | 14,841 | 16,768 | 20,705 | 24,112 | 26,542 | 28,505 | 32,563 | 38,179 |
| EBITDA 1 | 3,998 | 4,250 | 3,395 | 5,558 | 8,368 | 9,456 | 11,156 | 13,132 |
| EBIT 1 | 3,482 | 3,775 | 2,942 | 5,062 | 7,907 | 8,926 | 10,504 | 12,402 |
| Net income 1 | 2,516 | 3,699 | 2,807 | 4,102 | 6,634 | 8,637 | 9,668 | 10,708 |
| Net Debt 1 | -2,389 | -7,907 | -6,211 | -10,966 | -21,320 | -22,884 | -24,283 | -28,510 |
| Reference price 2 | 4.72 | 6.31 | 7.00 | 8.00 | 15.99 | 21.91 | 21.91 | 21.91 |
| Nbr of stocks (in thousands) | 3,852,516 | 3,923,415 | 3,950,589 | 3,950,589 | 3,950,589 | 3,935,589 | 3,935,589 | - |
| Announcement Date | 2/25/21 | 2/27/22 | 2/22/23 | 2/27/24 | 2/26/25 | 2/25/26 | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.13x | - | - | - | 40.66B | |
| 40.12x | 3.27x | 28.26x | -.--% | 25.67B | |
| 11.8x | 0.75x | 4.99x | 2.16% | 19.15B | |
| 37.33x | 2.49x | 23.46x | 0.19% | 16.51B | |
| 45.89x | 1.79x | 17.28x | 0.89% | 6.85B | |
| 15.08x | 0.78x | 8.04x | 1.84% | 6.04B | |
| 42.34x | 0.76x | 10.51x | -.--% | 5.73B | |
| 18.22x | - | - | 0.55% | 5.4B | |
| Average | 29.49x | 1.64x | 15.42x | 0.8% | 15.75B | |
| Weighted average by Cap. | 28.89x | 2.01x | 17.95x | 0.76% |
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
- BS6 Stock
- B8O Stock
- Valuation Yangzijiang Shipbuilding (Holdings) Ltd.
Select your edition
All financial news and data tailored to specific country editions
