Company Valuation: China Risun Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,109 11,936 13,174 11,268 8,680 6,425 - -
Change - -30.24% 10.38% -14.47% -22.96% -25.98% - -
Enterprise Value (EV) 17,109 11,936 13,174 11,268 8,680 6,425 6,425 6,425
Change - -30.24% 10.38% -14.47% -22.96% -25.98% 0% 0%
P/E - 6.36x 15.9x 515x 153x 5.01x 4.04x 3.24x
PBR 1.5x - 1.04x 0.88x 0.71x 0.51x 0.47x 0.42x
PEG - - -0.3x -5.3x 1x 0x 0.2x 0.1x
Capitalization / Revenue 0.45x - 0.29x 0.24x 0.22x 0.15x 0.14x 0.13x
EV / Revenue 0x - 0x 0x 0x 0.15x 0.14x 0.13x
EV / EBITDA - - 0x 0x - 1.33x 1.21x 1.04x
EV / EBIT 0x - 0x 0x - 2.27x 1.93x 1.53x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2288 - - 0.0321 0.00442 0.091 0.125 0.182
Rate of return 4.84% - - 1.16% 0.2% 5.13% 7.04% 10.3%
EPS 2 - 0.4798 0.2066 0.00536 0.0147 0.354 0.4395 0.548
Distribution rate - - - 599% 30% 25.7% 28.4% 33.2%
Net sales 1 38,430 - 46,066 47,543 39,286 44,267 46,892 50,096
EBITDA 1 - - 4,142 3,746 - 4,826 5,302 6,182
EBIT 1 3,656 - 1,808 1,414 - 2,834 3,324 4,190
Net income 1 2,613 1,855 860.8 20.13 58.01 1,384 1,698 2,122
Net Debt - - - - - - - -
Reference price 2 4.730 3.050 3.290 2.760 2.260 1.775 1.775 1.775
Nbr of stocks (in thousands) 44,40,000 44,24,126 44,11,535 43,44,450 42,74,112 42,37,759 - -
Announcement Date 25/03/22 30/03/23 14/03/24 28/03/25 29/03/26 - - -
1CNY in Million2HKD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.07x - - 5.07% 96Cr
26.7x4.14x13.3x2.18% 12TCr
16.72x5.57x27.72x3.97% 5.93TCr
63.86x1.31x9.31x6.04% 3.83TCr
11.45x1.18x6.44x2.95% 3.32TCr
9.61x3.12x7.33x4.52% 2.56TCr
8.79x0.88x5.37x4.3% 2TCr
15.67x0.77x5.69x1.97% 1.84TCr
66.63x12.06x43.88x0.07% 1.75TCr
9.6x0.99x7.62x4.45% 1.72TCr
Average 23.41x 3.34x 14.07x 3.55% 3.5TCr
Weighted average by Cap. 25.87x 3.59x 14.62x 3.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 1907 Stock
  4. Valuation China Risun Group Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!