Company Valuation: ZJLD Group Inc

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 29,160 21,621 26,432 22,946 - -
Change - -25.85% 22.25% -13.19% - -
Enterprise Value (EV) 1 23,182 16,170 22,070 17,893 17,004 15,683
Change - -30.25% 36.49% -18.93% -4.97% -7.77%
P/E 18.2x 15.8x 47.9x 30.8x 24.4x 18.8x
PBR 2.09x 1.5x 1.9x 1.57x 1.5x 1.39x
PEG - -0.9x -0.8x 0.9x 0.9x 0.6x
Capitalization / Revenue 4.15x 3.06x 7.24x 5.7x 4.93x 4.19x
EV / Revenue 3.3x 2.29x 6.05x 4.45x 3.66x 2.86x
EV / EBITDA 9.76x 7.16x 19.8x 12.9x 10.4x 8.12x
EV / EBIT 11x 8.48x 29.2x 18.5x 12.7x 8.36x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.166 0.1958 0.0618 0.1122 0.1605 0.2517
Rate of return 1.86% 3.07% 0.79% 1.66% 2.37% 3.72%
EPS 2 0.49 0.404 0.163 0.22 0.2775 0.36
Distribution rate 33.9% 48.5% 37.9% 51% 57.8% 69.9%
Net sales 1 7,030 7,067 3,650 4,023 4,652 5,477
EBITDA 1 2,375 2,260 1,112 1,392 1,638 1,932
EBIT 1 2,116 1,907 754.9 968.2 1,342 1,876
Net income 1 2,327 1,324 538.5 751.8 957.7 1,238
Net Debt 1 -5,978 -5,452 -4,362 -5,053 -5,942 -7,263
Reference price 2 8.914 6.381 7.800 6.772 6.772 6.772
Nbr of stocks (in thousands) 3,271,331 3,388,624 3,388,624 3,388,624 - -
Announcement Date 3/25/24 3/20/25 3/25/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.81x4.27x12.34x1.71% 3.28B
17.72x7.58x11.29x4.35% 224B
15.68x3.04x6.85x7.01% 42.07B
11.63x3.23x7.7x5.6% 19.9B
11.35x3.71x6.45x6.79% 16.88B
51.68x6.7x36.1x0.94% 10.25B
24.15x2.53x11.92x3.89% 8.47B
18.08x2.73x10.93x1.88% 7.58B
11.68x1.36x4.67x5.75% 5.65B
11.75x2.79x7.62x4.43% 4.5B
Average 20.35x 3.80x 11.59x 4.24% 34.28B
Weighted average by Cap. 17.92x 6.13x 10.90x 4.7%

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

  1. Stock Market
  2. Stocks
  3. 6979 Stock
  4. Valuation ZJLD Group Inc