Company Valuation: GuangDong Rifeng Electric Cable Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,361 4,148 4,516 4,463 4,590 5,603
Change - 23.41% 8.87% -1.16% 2.84% 22.06%
Enterprise Value (EV) 1 3,309 4,801 4,996 4,648 4,869 5,556
Change - 45.08% 4.07% -6.97% 4.75% 14.11%
P/E 31.7x 32.8x 52.8x 30.2x 28.7x 33.8x
PBR 3.23x 3.45x 2.97x 2.54x 2.47x 2.56x
PEG - 1.7x -1.6x 0.5x 3.45x -11.83x
Capitalization / Revenue 2.06x 1.29x 1.28x 1.19x 1.12x 1.24x
EV / Revenue 2.03x 1.49x 1.42x 1.23x 1.18x 1.23x
EV / EBITDA 23.7x 24.2x 29.6x 21x 20.7x 22.6x
EV / EBIT 27.6x 28.7x 40.7x 27.5x 27.4x 31.5x
EV / FCF -12.8x -6.71x 30.4x 2,380x -40x 68.6x
FCF Yield -7.83% -14.9% 3.29% 0.04% -2.5% 1.46%
Dividend per Share 2 0.0507 0.0592 0.0462 0.0769 0.1 0.1
Rate of return 0.62% 0.59% 0.42% 0.79% 0.99% 0.87%
EPS 2 0.2578 0.3077 0.2077 0.3231 0.35 0.34
Distribution rate 19.7% 19.2% 22.2% 23.8% 28.6% 29.4%
Net sales 1 1,629 3,217 3,526 3,765 4,113 4,518
EBITDA 1 139.9 198.6 168.8 221.2 235.5 245.4
EBIT 1 119.9 167.5 122.7 169.1 177.7 176.4
Net income 1 104.9 126.8 83.87 146.5 160.6 158.3
Net Debt 1 -51.75 653 480.6 184.7 278.9 -46.79
Reference price 2 8.17 10.08 10.98 9.77 10.06 11.48
Nbr of stocks (in thousands) 4,11,398 4,11,398 4,11,398 4,56,889 4,56,271 4,88,032
Announcement Date 27/04/21 28/04/22 25/04/23 25/04/24 24/04/25 23/04/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 76Cr
26.26x1.7x13.37x0.83% 4.15TCr
35.39x6.41x27.37x - 809.22Cr
19.31x0.99x8.27x2.29% 694.1Cr
14.42x0.37x5.92x0.84% 608.18Cr
18.67x2.22x12.61x1.59% 566.5Cr
51.93x3.81x36.94x0.12% 491.09Cr
58.69x2x37.54x - 468.75Cr
Average 32.10x 2.50x 20.29x 1.13% 983.26Cr
Weighted average by Cap. 28.68x 2.21x 16.68x 1%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 002953 Stock
  4. Valuation GuangDong Rifeng Electric Cable Co., Ltd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!