Valuation Anhui Korrun Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 10/06/2026			5-day change	1st Jan Change
15.64 ^CNY	-0.51%		-6.63%	-26.81%

27/05	Anhui Korrun Co., Ltd. Approves Final Cash Dividend on A Shares for the Year 2025, Payable on 29 May 2026	CI
27/04	Anhui Korrun Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,482	3,822	3,514	5,914	5,080	3,718	-	-
Change	-	-30.27%	-8.07%	68.31%	-14.1%	-26.81%	-	-
Enterprise Value (EV)	5,482	3,822	3,514	5,914	5,080	3,718	3,718	3,718
Change	-	-30.27%	-8.07%	68.31%	-14.1%	-26.81%	0%	0%
P/E Ratio	30.9x	79.7x	30.6x	16x	15.5x	8.75x	7.62x	6.7x
PBR	3.38x	2.32x	1.97x	2.78x	2.39x	1.53x	1.35x	1.19x
PEG	-	-1.1x	0x	0x	-1.4x	0.3x	0.5x	0.5x
Capitalization / Revenue	2.39x	1.39x	1.13x	1.39x	1.04x	0.69x	0.64x	0.59x
EV / Revenue	0x	0x	0x	0x	0x	0.69x	0.64x	0.59x
EV / EBITDA	0x	0x	0x	0x	0x	4.88x	5.55x	4.52x
EV / EBIT	0x	0x	0x	0x	0x	6.85x	5.96x	5.24x
EV / FCF	-0x	-0x	0x	0x	0x	5.44x	8.01x	7.19x
FCF Yield	-2.14%	-3.41%	8.61%	1.13%	6.6%	18.4%	12.5%	13.9%
Dividend per Share ²	0.1	0.09	0.094	0.191	0.26	0.9	0.99	1.07
Rate of return	0.44%	0.56%	0.64%	0.77%	1.22%	5.75%	6.33%	6.84%
EPS ²	0.74	0.2	0.48	1.55	1.38	1.787	2.053	2.333
Distribution rate	13.5%	45%	19.6%	12.3%	18.8%	50.4%	48.2%	45.9%
Net sales ¹	2,289	2,741	3,105	4,240	4,892	5,374	5,840	6,337
EBITDA ¹	254.6	132.4	207.7	577.4	604.4	762	669.9	823.4
EBIT ¹	194.6	83.17	155.8	485.2	468.5	542.8	623.9	708.9
Net income ¹	180.1	46.87	115.6	381	331.1	428.1	492	559.5
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	22.86	15.94	14.67	24.85	21.37	15.64	15.64	15.64
Nbr of stocks (in thousands)	2,39,789	2,39,790	2,39,511	2,37,986	2,37,715	2,37,715	-	-
Announcement Date	26/04/22	26/04/23	28/04/24	25/04/25	27/04/26	-	-	-

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.($)
ANHUI KORRUN CO., LTD.	8.75x	-	-	5.75%	55Cr
HERMÈS INTERNATIONAL	36.95x	9.37x	20.74x	1.24%	20TCr
SAFARI INDUSTRIES (INDIA) LIMITED	42.94x	3.51x	26.06x	0.23%	80Cr
V.I.P. INDUSTRIES LIMITED	-21.22x	2.28x	-26.78x	-.--%	46Cr
Average	16.86x	5.05x	6.67x	1.81%	5TCr
Weighted average by Cap.	36.76x	9.33x	20.65x	1.25%