|
Market Closed -
Hong Kong S.E.
01:38:14 25/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1.535 HKD | +0.66% |
|
+3.72% | -29.91% |
| 16/09 | China Ruyi Expands AI Use Across Content Businesses | MT |
| 10/09 | China Ruyi's Next Act Needs a Bigger Audience |  |
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 | 25,398 | - | - |
| Change | - | -28.39% | 2.74% | 75.27% | 4.73% | -30.97% | - | - |
| Enterprise Value (EV) 1 | 27,242 | 19,509 | 20,044 | 33,208 | 31,578 | 18,072 | 16,858 | 15,327 |
| Change | - | -28.39% | 2.74% | 65.68% | -4.91% | -42.77% | -6.71% | -9.08% |
| P/E | 21.6x | 22.4x | 26.8x | -146x | 16.9x | 18.3x | 16.5x | 14.1x |
| PBR | - | - | 1.82x | 1.7x | 1.27x | 0.87x | 0.83x | 0.78x |
| PEG | - | -0.6x | -1x | 1x | -0x | -0.5x | 1.5x | 0.8x |
| Capitalization / Revenue | - | - | 5.1x | 8.93x | 9.68x | 6.63x | 5.86x | 5.18x |
| EV / Revenue | - | - | 5.1x | 8.44x | 8.31x | 4.72x | 3.89x | 3.13x |
| EV / EBITDA | - | - | 9.18x | 31.5x | 9.03x | 6.35x | 5.35x | 4.09x |
| EV / EBIT | - | - | 18.8x | 475x | 16.8x | 11.1x | 8.78x | 6.74x |
| 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 | 1.535 | 1.535 | 1.535 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.15x | 4.68x | 6.29x | -.--% | 323.78Cr | |
| 50.13x | 0.88x | 6.91x | 1.97% | 1.12TCr | |
| -354.02x | 9.03x | -943.91x | -.--% | 970.04Cr | |
| 26.74x | 3.2x | 13.81x | 1.38% | 835.19Cr | |
| 51.7x | 2.46x | 5.31x | 0.51% | 529.49Cr | |
| 58.73x | 16.43x | 41.57x | 1.08% | 481.15Cr | |
| 11.7x | 1.46x | 7.64x | 4.35% | 407.02Cr | |
| 79.68x | 3.96x | 25.18x | 0.3% | 365.18Cr | |
| -93.45x | 1.5x | 14x | -.--% | 322.85Cr | |
| 37.35x | 3.45x | 16.48x | 0.27% | 208.48Cr | |
| Average | -11.33x | 4.70x | -80.67x | 0.99% | 556.06Cr | |
| Weighted average by Cap. | -34.54x | 4.74x | -153.09x | 1.09% |
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
