Valuation China Resources Beverage (Holdings) Company Limited

Stocks

Delayed Hong Kong S.E. Other stock markets 08:30:15 20/07/2026 am IST			5-day change	1st Jan Change
7.520 ^HKD	+0.40%		+2.31%	-25.25%

24/06	China Resources Beverage Company Limited Provides Dividend Plan for Each of the Financial Years from 2026 to 2028	CI
24/06	China Resources Beverage Sets Dividend Target for Next Three Years	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	26,457	21,680	15,530	-	-
Change	-	-18.06%	-28.37%	-	-
Enterprise Value (EV) ¹	20,799	15,433	11,097	9,911	10,570
Change	-	-25.8%	-28.1%	-10.69%	6.66%
P/E	14x	22x	14.1x	12x	10.9x
PBR	2.02x	2.02x	1.38x	1.3x	1.27x
PEG	0.7x	-0.5x	1.2x	0.7x	1.1x
Capitalization / Revenue	1.96x	1.97x	1.33x	1.25x	1.17x
EV / Revenue	1.54x	1.4x	0.95x	0.8x	0.8x
EV / EBITDA	7.42x	7.56x	5.31x	4.1x	4.11x
EV / EBIT	9.34x	12.7x	9.4x	7.02x	6.87x
EV / FCF	-35.4x	975x	8.98x	9.02x	8.02x
FCF Yield	-2.83%	0.1%	11.1%	11.1%	12.5%
Dividend per Share ²	0.307	0.253	0.3214	0.3583	0.354
Rate of return	2.78%	2.8%	4.96%	5.53%	5.47%
EPS ²	0.79	0.41	0.4591	0.5396	0.5947
Distribution rate	38.9%	61.7%	70%	66.4%	59.5%
Net sales ¹	13,521	11,002	11,637	12,438	13,249
EBITDA ¹	2,802	2,041	2,092	2,420	2,572
EBIT ¹	2,226	1,218	1,180	1,411	1,539
Net income ¹	1,637	985.3	1,102	1,310	1,452
Net Debt ¹	-5,658	-6,247	-4,433	-5,619	-4,959
Reference price ²	11.032	9.040	6.476	6.476	6.476
Nbr of stocks (in thousands)	23,98,197	23,98,197	23,98,197	-	-
Announcement Date	21/03/25	26/03/26	-	-	-

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.($)
CHINA RESOURCES BEVERAGE (HOLDINGS) COMPANY LIMITED	14.11x	0.95x	5.31x	4.96%	229.11Cr
THE COCA-COLA COMPANY	24.79x	7.72x	21.89x	2.61%	35TCr
KEURIG DR PEPPER INC.	15.39x	2.67x	11.2x	3.02%	4.21TCr
COCA-COLA HELLENIC	20.14x	1.77x	11.15x	2.23%	2.42TCr
ARCA CONTINENTAL, S.A.B. DE C.V.	16.2x	1.48x	7.25x	4.58%	1.94TCr
VARUN BEVERAGES LIMITED	45.03x	6.06x	26.26x	0.42%	1.63TCr
SWIRE PACIFIC LIMITED	10.48x	1.78x	10.24x	4.6%	1.36TCr
PRIMO BRANDS CORPORATION	27.73x	2.01x	9.24x	1.94%	900.64Cr
SUNTORY BEVERAGE & FOOD LIMITED	16.14x	0.68x	5.11x	2.59%	888.01Cr
Average	21.11x	2.79x	11.96x	3%	5.41TCr
Weighted average by Cap.	23.53x	6.25x	19.05x	2.69%