Company Valuation: Guangzhou R&F Properties Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 8,865 6,306 3,883 4,795 1,720 755.9
Change - -28.86% -38.43% 23.5% -64.14% -56.05%
Enterprise Value (EV) 1,35,784 1,20,664 1,25,444 4,795 1,720 755.9
Change - -11.14% 3.96% -96.18% -64.14% -56.05%
P/E -1x -0.4x -0.19x - -0.1x -
PBR 0.11x 0.12x 0.12x - - -
PEG - -0x -0x - - -
Capitalization / Revenue 1,16,035x 1,79,199x 1,07,148x 2,70,909x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.1 - - - - -
Rate of return 4.23% - - - - -
EPS 2 -2.358 -4.194 -5.374 - -4.377 -
Distribution rate -4.24% - - - - -
Net sales 76,401 35,193 36,239 17,701 - -
EBITDA -963.5 590.8 -2,127 -3,500 - -
EBIT -2,655 -1,533 -4,239 -5,141 - -
Net income -8,848 -15,737 - - -16,425 -
Net Debt 1,26,919 1,14,358 1,21,562 - - -
Reference price 2 2.3626 1.6807 1.0348 1.2780 0.4583 0.2014
Nbr of stocks (in thousands) 37,52,367 37,52,367 37,52,367 37,52,367 37,52,367 37,52,367
Announcement Date 31/03/22 31/03/23 28/03/24 30/03/25 31/03/26 -
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11Cr
15.83x4.98x13.41x3.2% 4.51TCr
8.7x1.49x7.68x4.07% 3.07TCr
20.6x4.23x17.36x1.22% 3.05TCr
5.57x0.61x1.26x8.96% 2.69TCr
14.22x3.1x14.85x2.47% 2.55TCr
15.13x6.83x18.33x1.41% 2.14TCr
8.95x2.31x7.1x4.07% 2.11TCr
10.17x1.64x14.26x3.72% 1.87TCr
Average 12.40x 3.15x 11.78x 3.64% 2.44TCr
Weighted average by Cap. 12.85x 3.28x 11.78x 3.62%

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. 2777 Stock
  4. Valuation Guangzhou R&F Properties Co., Ltd.