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 1,720 702.2
Change - -28.86% -38.43% 23.5% -64.14% -59.17%
Enterprise Value (EV) 1,35,784 1,20,664 1,25,444 4,795 1,720 702.2
Change - -11.14% 3.96% -96.18% -64.14% -59.17%
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 0.1871
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 10Cr
14.86x4.71x12.79x3.39% 4.25TCr
21.3x4.32x17.71x1.18% 3.15TCr
6.05x0.73x1.51x8.25% 2.92TCr
8.12x1.43x7.17x4.39% 2.92TCr
14.39x3.12x14.93x2.44% 2.58TCr
15.9x1.01x6.7x2.34% 2.21TCr
15.52x6.91x18.55x1.38% 2.2TCr
9.04x2.2x7.55x4.11% 1.97TCr
Average 13.15x 3.05x 10.86x 3.44% 2.47TCr
Weighted average by Cap. 13.33x 3.14x 11.01x 3.5%

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