Valuation Anhui Korrun Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 18/07/2025			5-day change	1st Jan Change
20.51 ^CNY	0.00%		+2.14%	-17.46%

25/04	Anhui Korrun Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2025	CI
2024	Anhui Korrun Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,264	5,482	3,822	3,514	5,914	4,875	-	-
Change	-	-12.49%	-30.27%	-8.07%	68.31%	-17.57%	-	-
Enterprise Value (EV)	6,264	5,482	3,822	3,514	5,914	4,875	4,875	4,875
Change	-	-12.49%	-30.27%	-8.07%	68.31%	-17.57%	0%	0%
P/E ratio	74.5x	30.9x	79.7x	30.6x	16x	12.5x	10.2x	8.67x
PBR	4.13x	3.38x	2.32x	1.97x	2.78x	2x	1.73x	1.48x
PEG	-	0x	-1.1x	0x	0x	2.09x	0.4x	0.5x
Capitalization / Revenue	3.22x	2.39x	1.39x	1.13x	1.39x	0.91x	0.78x	0.69x
EV / Revenue	0x	0x	0x	0x	0x	0.91x	0.78x	0.69x
EV / EBITDA	0x	0x	0x	0x	0x	7.94x	6.83x	5.72x
EV / EBIT	0x	0x	0x	0x	0x	9.36x	7.8x	6.6x
EV / FCF	-	-0x	-0x	0x	0x	6.46x	15.9x	12.2x
FCF Yield	-	-2.14%	-3.41%	8.61%	1.13%	15.5%	6.28%	8.16%
Dividend per Share ²	0.105	0.1	0.09	0.094	0.191	0.37	0.5067	0.505
Rate of return	0.4%	0.44%	0.56%	0.64%	0.77%	1.8%	2.47%	2.46%
EPS ²	0.35	0.74	0.2	0.48	1.55	1.643	2.019	2.365
Distribution rate	30%	13.5%	45%	19.6%	12.3%	22.5%	25.1%	21.4%
Net sales ¹	1,944	2,289	2,741	3,105	4,240	5,335	6,220	7,100
EBITDA ¹	124.2	254.6	132.4	207.7	577.4	613.7	713.9	852.1
EBIT ¹	85.34	194.6	83.17	155.8	485.2	520.9	625.1	738.8
Net income ¹	77.95	180.1	46.87	115.6	381	394	484	567
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	26.08	22.86	15.94	14.67	24.85	20.51	20.51	20.51
Nbr of stocks (in thousands)	2,40,184	2,39,789	2,39,790	2,39,511	2,37,986	2,37,671	-	-
Announcement Date	15/03/21	26/04/22	26/04/23	28/04/24	25/04/25	-	-	-

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.	12.48x	-	-	1.8%	68Cr
HERMÈS INTERNATIONAL	54.01x	14.42x	32.25x	0.84%	29TCr
SAFARI INDUSTRIES (INDIA) LIMITED	54.22x	4.99x	34.01x	0.15%	124.75Cr
V.I.P. INDUSTRIES LIMITED	-173.89x	3.09x	52.69x	0.4%	77Cr
WW HOLDING INC.	6.06x	-	-	-	17Cr
Average	-9.42x	7.50x	39.65x	0.8%	5.84TCr
Weighted average by Cap.	53.28x	14.35x	32.31x	0.83%