|
Market Closed -
Hong Kong S.E.
01:38:03 04/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1.365 HKD | +11.43% |
|
-4.55% | -37.67% |
Company Valuation: China Ruyi Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 27,242 | 19,509 | 20,044 | 35,130 | 36,793 | 22,585 | - | - |
| Change | - | -28.39% | 2.74% | 75.27% | 4.73% | -38.62% | - | - |
| Enterprise Value (EV) 1 | 27,242 | 19,509 | 20,044 | 33,208 | 31,578 | 15,259 | 14,046 | 12,514 |
| Change | - | -28.39% | 2.74% | 65.68% | -4.91% | -51.68% | -7.95% | -10.9% |
| P/E | 21.6x | 22.4x | 26.8x | -146x | 16.9x | 16.3x | 14.7x | 12.5x |
| PBR | - | - | 1.82x | 1.7x | 1.27x | 0.78x | 0.74x | 0.69x |
| PEG | - | -0.6x | -1x | 1x | -0x | -0.5x | 1.4x | 0.7x |
| Capitalization / Revenue | - | - | 5.1x | 8.93x | 9.68x | 5.9x | 5.21x | 4.6x |
| EV / Revenue | - | - | 5.1x | 8.44x | 8.31x | 3.99x | 3.24x | 2.55x |
| EV / EBITDA | - | - | 9.18x | 31.5x | 9.03x | 5.36x | 4.46x | 3.34x |
| EV / EBIT | - | - | 18.8x | 475x | 16.8x | 9.36x | 7.31x | 5.51x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.1366 | 0.0872 | 0.0646 | -0.0168 | 0.1298 | 0.084 | 0.093 | 0.109 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | 3,928 | 3,936 | 3,800 | 3,828 | 4,332 | 4,904 |
| EBITDA 1 | - | - | 2,183 | 1,056 | 3,495 | 2,847 | 3,152 | 3,744 |
| EBIT 1 | - | - | 1,063 | 69.9 | 1,885 | 1,630 | 1,921 | 2,273 |
| Net income 1 | 1,450 | 902.3 | 739.1 | -204.3 | 2,042 | 1,475 | 1,633 | 1,922 |
| Net Debt 1 | - | - | - | -1,922 | -5,215 | -7,326 | -8,539 | -10,070 |
| Reference price 2 | 2.950 | 1.950 | 1.730 | 2.450 | 2.190 | 1.365 | 1.365 | 1.365 |
| Nbr of stocks (in thousands) | 92,34,648 | 1,00,04,648 | 1,15,85,898 | 1,43,38,927 | 1,68,00,615 | 1,65,45,651 | - | - |
| Announcement Date | 31/03/22 | 31/03/23 | 28/03/24 | 31/03/25 | 31/03/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.25x | 3.99x | 5.36x | -.--% | 288.03Cr | |
| 50.66x | 0.91x | 7.1x | 1.85% | 1.22TCr | |
| -403.84x | 8.77x | -917.52x | -.--% | 941.91Cr | |
| 27.18x | 3.26x | 13.94x | 1.35% | 853.4Cr | |
| 35.23x | 2.76x | 5.06x | 0.46% | 592.12Cr | |
| 60.45x | 17.31x | 43.96x | 1.07% | 508.62Cr | |
| 10.54x | 1.5x | 7.96x | 4.49% | 425.99Cr | |
| 77.01x | 3.79x | 24.14x | 0.32% | 352.9Cr | |
| -85.92x | 1.51x | 14.16x | -.--% | 332.37Cr | |
| 31.62x | 3.61x | 16.56x | 0.26% | 214.03Cr | |
| Average | -18.08x | 4.74x | -77.93x | 0.98% | 572.78Cr | |
| Weighted average by Cap. | -40.03x | 4.71x | -139.08x | 1.1% |
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
- Stock Market
- Stocks
- 136 Stock
- Valuation China Ruyi Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
