Valuation CIG ShangHai Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 23/01/2026			5-day change	1st Jan Change
109.38 ^CNY	-3.07%		-15.73%	-18.60%

19/01	CIG Shanghai Expects Up to 67% Higher Profit for 2025	MT
16/01	CIG Shanghai sees FY net profit attributable of RMB252 million to RMB278 million	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2024	2025	2026	2027
Capitalization ¹	3,602	10,882	35,673	35,673	-
Change	-	-	227.8%	0%	-
Enterprise Value (EV)	3,602	10,882	35,673	35,673	35,673
Change	-	-	227.8%	0%	0%
P/E ratio	-12.8x	65.5x	-	-	-
PBR	-	-	-	-	-
PEG	-	-	-	-	-
Capitalization / Revenue	1.33x	-	7.41x	2.49x	1.73x
EV / Revenue	0x	-	7.41x	2.49x	1.73x
EV / EBITDA	-	-	-	-	-
EV / EBIT	-0x	-	106x	13.6x	8.71x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-1.12	0.62	-	-	-
Distribution rate	-	-	-	-	-
Net sales ¹	2,709	-	4,814	14,341	20,580
EBITDA	-	-	-	-	-
EBIT ¹	-284	-	335	2,621	4,096
Net income ¹	-266.3	166.7	273	2,315	3,440
Net Debt	-	-	-	-	-
Reference price ²	14.28	40.60	109.38	109.38	109.38
Nbr of stocks (in thousands)	2,52,221	2,68,042	3,52,650	3,52,650	-
Announcement Date	23/04/21	07/04/25	-	-	-

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.($)
CIG SHANGHAI CO., LTD.	-	-	-	-	527.28Cr
CISCO SYSTEMS, INC.	25.15x	5.01x	12.96x	2.22%	29TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	35.57x	1.33x	25.68x	1.56%	18TCr
ARISTA NETWORKS, INC.	51.33x	18.46x	37.67x	-.--%	17TCr
ZHONGJI INNOLIGHT CO., LTD.	64.32x	18.3x	52.07x	0.19%	9.9TCr
MOTOROLA SOLUTIONS, INC.	31.64x	6.37x	19.6x	1.13%	6.62TCr
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	21.48x	2.68x	14.56x	2.56%	4.22TCr
GARMIN LTD.	24.73x	5.21x	18.59x	1.7%	3.96TCr
NOKIA OYJ	34.67x	1.41x	10.03x	2.54%	3.66TCr
UBIQUITI INC.	38.49x	-	-	-	3.4TCr
Average	36.38x	7.34x	23.89x	1.49%	9.7TCr
Weighted average by Cap.	36.93x	8.09x	24.86x	1.39%