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 3,849 - -
Change - -4.9% 71.23% -20.18% - -
Enterprise Value (EV) 2,962 2,816 4,822 3,849 3,849 3,849
Change - -4.9% 71.23% -20.18% 0% 0%
P/E -49.6x 165x 54.5x 43.5x 34.8x 26.8x
PBR - - - 3.38x 3.74x 4.05x
PEG - -1x 0x ∞x 1.4x 0.9x
Capitalization / Revenue - - - 2.26x 2.1x 1.94x
EV / Revenue - - - 2.26x 2.1x 1.94x
EV / EBITDA - - - - - -
EV / EBIT - - - 31x 24.4x 18.9x
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 3.480 3.480 3.480
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
43.5x - - - 57Cr
23.31x0.94x11.36x-.--% 4.04TCr
18.05x0.79x6.6x2.54% 1.86TCr
13.99x0.56x9.32x-.--% 1.55TCr
16.65x3.4x11.11x5.98% 1.09TCr
20.61x8.53x16.89x4.66% 1.02TCr
56.2x2.17x8.56x-.--% 672.45Cr
34.1x1.23x12.02x0.95% 563.91Cr
33.63x1.06x8.11x0.35% 457.1Cr
30.64x12.08x - 1.89% 422.47Cr
Average 29.07x 3.42x 10.49x 1.82% 1.17TCr
Weighted average by Cap. 23.56x 2.25x 10.50x 1.5%

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.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!