Valuation Anhui Korrun Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 10/02/2026			5-day change	1st Jan Change
21.19 ^CNY	-0.75%		+2.37%	-0.84%

28/25/28	Anhui Korrun Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2025	CI
22/25/22	Anhui Korrun Co., Ltd.(XSEC:300577) added to S&P Global BMI Index	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	5,037	5,037	-
Change	-	-12.49%	-30.27%	-8.07%	68.31%	-14.83%	0%	-
Enterprise Value (EV)	6,264	5,482	3,822	3,514	5,914	5,037	5,037	5,037
Change	-	-12.49%	-30.27%	-8.07%	68.31%	-14.83%	0%	0%
P/E ratio	74.5x	30.9x	79.7x	30.6x	16x	13.3x	11x	9.23x
PBR	4.13x	3.38x	2.32x	1.97x	2.78x	2.08x	1.8x	1.55x
PEG	-	0x	-1.1x	0x	0x	5.15x	0.5x	0.5x
Capitalization / Revenue	3.22x	2.39x	1.39x	1.13x	1.39x	0.96x	0.84x	0.74x
EV / Revenue	0x	0x	0x	0x	0x	0.96x	0.84x	0.74x
EV / EBITDA	0x	0x	0x	0x	0x	8.4x	7.53x	7.28x
EV / EBIT	0x	0x	0x	0x	0x	9.98x	8.43x	7.08x
EV / FCF	-	-0x	-0x	0x	0x	6.67x	16.5x	12.7x
FCF Yield	-	-2.14%	-3.41%	8.61%	1.13%	15%	6.07%	7.9%
Dividend per Share ²	0.105	0.1	0.09	0.094	0.191	0.375	0.455	0.52
Rate of return	0.4%	0.44%	0.56%	0.64%	0.77%	1.77%	2.15%	2.45%
EPS ²	0.35	0.74	0.2	0.48	1.55	1.59	1.935	2.295
Distribution rate	30%	13.5%	45%	19.6%	12.3%	23.6%	23.5%	22.7%
Net sales ¹	1,944	2,289	2,741	3,105	4,240	5,246	5,986	6,764
EBITDA ¹	124.2	254.6	132.4	207.7	577.4	599.9	668.5	691.8
EBIT ¹	85.34	194.6	83.17	155.8	485.2	505	597.4	711.8
Net income ¹	77.95	180.1	46.87	115.6	381	381.3	463.8	550.6
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	26.08	22.86	15.94	14.67	24.85	21.19	21.19	21.19
Nbr of stocks (in thousands)	2,40,184	2,39,789	2,39,790	2,39,511	2,37,986	2,37,715	2,37,715	-
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.	13.43x	-	-	1.76%	73Cr
HERMÈS INTERNATIONAL	49.04x	12.85x	28.68x	0.93%	26TCr
SAFARI INDUSTRIES (INDIA) LIMITED	53.38x	4.93x	33.46x	0.17%	117.08Cr
V.I.P. INDUSTRIES LIMITED	-22.08x	2.65x	-316.19x	0.17%	60Cr
Average	23.44x	6.81x	-84.68x	0.76%	6.53TCr
Weighted average by Cap.	48.80x	12.79x	27.91x	0.93%