Company Valuation: China Hainan Rubber Industry Group Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 18,744 18,145 23,152 25,035 26,532 -
Change - -3.2% 27.59% 8.13% 5.98% -
Enterprise Value (EV) 18,744 18,145 23,152 25,035 26,532 26,532
Change - -3.2% 27.59% 8.13% 5.98% 0%
P/E 274x 61.1x 224x -243x 103x 56.4x
PBR - - 2.35x 2.57x - -
PEG - 0x -3.4x 1x -0x 0.7x
Capitalization / Revenue - - 4,66,086x 5,92,716x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - 0.0109 - - -
Rate of return - - 0.2% - - -
EPS 2 0.016 0.0694 0.0242 -0.0241 0.06 0.11
Distribution rate - - 45% - - -
Net sales - - 49,673 42,237 - -
EBITDA - - - - - -
EBIT - - -559.2 -515.3 - -
Net income 1 68.29 - 103.4 -103 240 450
Net Debt - - - - - -
Reference price 2 4.380 4.240 5.410 5.850 6.200 6.200
Nbr of stocks (in thousands) 42,79,428 42,79,428 42,79,428 42,79,428 42,79,428 -
Announcement Date 27/04/23 29/04/24 26/04/25 28/04/26 - -
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
103.33x - - - 396.41Cr
13.78x1.05x5.6x3.38% 3.15TCr
14x1.01x5.67x3.92% 2.59TCr
14.76x1.25x5.42x3.93% 817.37Cr
8.36x1.13x5.35x3.39% 700.69Cr
9.18x0.94x5.37x3.23% 583.73Cr
5.8x0.49x3.09x4.85% 567.18Cr
8.39x - - 3.63% 554.88Cr
24.4x1.54x11.91x0.19% 547.5Cr
14.08x - - 3.24% 477.74Cr
Average 21.61x 1.06x 6.06x 3.31% 1.04TCr
Weighted average by Cap. 16.56x 1.05x 5.80x 3.47%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Hainan Rubber Industry Group Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - China Hainan Rubber Industry Group Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Hainan Rubber Industry Group Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Hainan Rubber Industry Group Co.,Ltd.

  1. Stock Market
  2. Stocks
  3. 601118 Stock
  4. Valuation China Hainan Rubber Industry Group Co.,Ltd.