Company Valuation: Guangzhou Pearl River Development Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 2,962 2,816 4,822 3,827 - -
Change - -4.9% 71.23% -20.64% - -
Enterprise Value (EV) 2,962 2,816 4,822 3,827 3,827 3,827
Change - -4.9% 71.23% -20.64% 0% 0%
P/E -49.6x 165x 54.5x 43.3x 34.6x 26.6x
PBR - - - 3.36x 3.72x 4.02x
PEG - -1x 0x ∞x 1.4x 0.9x
Capitalization / Revenue - - - 2.24x 2.09x 1.93x
EV / Revenue - - - 2.24x 2.09x 1.93x
EV / EBITDA - - - - - -
EV / EBIT - - - 30.9x 24.2x 18.8x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.07 0.02 0.08 0.08 0.1 0.13
Distribution rate - - - - - -
Net sales 1 - - - 1,705 1,835 1,980
EBITDA - - - - - -
EBIT 1 - - - 124 158 204
Net income 1 -62.96 15.57 - 90 115 147
Net Debt - - - - - -
Reference price 2 3.470 3.300 4.360 3.460 3.460 3.460
Nbr of stocks (in thousands) 8,53,461 8,53,461 11,06,074 11,06,074 - -
Announcement Date 28/03/24 01/04/25 01/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
43.25x - - - 57Cr
25.41x1.03x12.36x-.--% 4.4TCr
20.58x0.99x9.24x2.37% 2.03TCr
16.13x0.65x10.66x-.--% 1.78TCr
18.29x3.71x11.9x5.44% 1.2TCr
21.16x8.86x17.75x4.51% 1.05TCr
68.33x2.64x10.42x-.--% 811.14Cr
38.29x1.35x13.22x0.84% 635.24Cr
40.19x1.19x9.1x0.29% 546.37Cr
30.7x12.11x - 1.89% 423.45Cr
Average 32.23x 3.61x 11.83x 1.7% 1.29TCr
Weighted average by Cap. 26.57x 2.35x 11.80x 1.36%

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. 600684 Stock
  4. Valuation Guangzhou Pearl River Development Group Co., Ltd.