Company Valuation: Yinchuan Xinhua Commercial (Group) Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 2,956 4,183 3,339 2,949 3,057 2,704 -
Change - 41.53% -20.17% -11.69% 3.67% -11.56% -
Enterprise Value (EV) 2,956 4,183 3,339 2,949 3,057 2,704 2,704
Change - 41.53% -20.17% -11.69% 3.67% -11.56% 0%
P/E 57x 45.2x 24.7x 21.8x 41.1x 16.4x 12.7x
PBR 1.51x 2.05x 1.55x 1.31x 1.36x 1.1x 1.03x
PEG - 0.6x 0.5x - -0.9x 0x 0.4x
Capitalization / Revenue 0.52x 0.71x 0.55x 0.48x 0.51x 0.41x 0.38x
EV / Revenue 0x 0x 0x 0x 0x 0.41x 0.38x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 14.3x 10.8x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.0714 - 0.1786 - - -
Rate of return - 0.54% - 1.91% - - -
EPS 2 0.1643 0.2929 0.4286 0.4286 0.2357 0.5214 0.6714
Distribution rate - 24.4% - 41.7% - - -
Net sales 1 5,705 5,883 6,065 6,116 5,972 6,637 7,070
EBITDA - - - - 375.3 - -
EBIT 1 68.31 88.66 143.9 168.2 133.1 189 250
Net income 1 51.46 93.48 136.1 134.9 74.49 165 214
Net Debt - - - - - - -
Reference price 2 9.357 13.243 10.571 9.336 9.679 8.560 8.560
Nbr of stocks (in thousands) 315,884 315,884 315,884 315,884 315,884 315,884 -
Announcement Date 3/29/22 3/22/23 3/21/24 3/20/25 4/27/26 - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.24x - - - 443M
21.67x0.93x6.28x5.79% 38.93B
38.52x1.57x19.72x0.31% 30.34B
16.89x0.65x7.39x2.96% 28.93B
87.37x3.88x51.32x-.--% 27.91B
28.36x0.9x9.65x3.28% 21.93B
10.16x0.25x4.37x6.27% 13.31B
15x0.36x5.24x4.13% 11.77B
7.73x1.72x5.53x2.55% 11.67B
16.62x0.39x6.04x4.3% 10.19B
Average 26.06x 1.18x 12.84x 3.29% 19.54B
Weighted average by Cap. 31.42x 1.34x 15.11x 3.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 600785 Stock
  4. Valuation Yinchuan Xinhua Commercial (Group) Co., Ltd.