Company Valuation: Guangxi Rural Investment Sugar Industry Group Co., Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,486 4,283 3,303 3,263 2,882 2,926
Change - 72.32% -22.9% -1.21% -11.66% 1.53%
Enterprise Value (EV) 1 5,129 7,904 6,382 5,575 4,813 4,651
Change - 54.12% -19.26% -12.64% -13.67% -3.37%
P/E 54.8x -62.9x -7.22x 118x 105x -24.3x
PBR 20.5x 8.6x 82.4x 33.6x 23.2x -44.1x
PEG - 0x -0x -1x -144.48x 0x
Capitalization / Revenue 0.7x 1.32x 1.16x 0.97x 0.89x 1.19x
EV / Revenue 1.45x 2.44x 2.25x 1.66x 1.48x 1.89x
EV / EBITDA 13.1x 29.7x -90.9x 17.8x 20.1x 48.4x
EV / EBIT 24.5x 95.5x -25.2x 33.7x 49.5x -94.1x
EV / FCF 17.9x -27.2x -8.69x 8.16x 12.3x 17.2x
FCF Yield 5.6% -3.67% -11.5% 12.2% 8.14% 5.81%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.14 -0.17 -1.143 0.0688 0.0683 -0.3005
Distribution rate - - - - - -
Net sales 1 3,547 3,233 2,838 3,365 3,252 2,467
EBITDA 1 391.8 266.3 -70.19 312.4 239 96.02
EBIT 1 209.4 82.8 -253.3 165.5 97.28 -49.41
Net income 1 43.85 -53.65 -457.7 27.55 27.34 -120.3
Net Debt 1 2,643 3,621 3,079 2,312 1,930 1,724
Reference price 2 7.670 10.700 8.250 8.150 7.200 7.310
Nbr of stocks (in thousands) 3,24,081 4,00,320 4,00,320 4,00,320 4,00,320 4,00,320
Announcement Date 30/03/21 26/04/22 26/04/23 02/04/24 25/04/25 28/04/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 32Cr
19.66x2.7x13.49x4.2% 23TCr
18.1x2.36x14.09x3.54% 7.43TCr
15.92x1.67x9.48x3.97% 4.28TCr
14.9x0.53x9.56x2.59% 3.88TCr
19.39x2.97x12.07x3.6% 3.22TCr
35.68x3.08x17.97x1.04% 3.15TCr
25.03x5.24x16.69x3.35% 2.84TCr
-7.82x1.76x8.76x7.23% 2.63TCr
Average 17.61x 2.54x 12.77x 3.69% 5.63TCr
Weighted average by Cap. 18.60x 2.53x 13.06x 3.83%

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. 000911 Stock
  4. Valuation Guangxi Rural Investment Sugar Industry Group Co., Ltd