Valuation Hangzhou Haoyue Personal Care Co., Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 13/02/2026			5-day change	1st Jan Change
30.24 ^CNY	-1.53%		-3.29%	-2.14%

13/01	Hangzhou Haoyue Personal Care to Construct Production Facility in Peru Following Investor Change	MT
27/25/27	Hangzhou Haoyue Personal Care Co., Ltd Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	20,299	8,790	8,021	5,906	6,124	6,458	6,458	-
Change	-	-56.7%	-8.75%	-26.37%	3.69%	5.46%	0%	-
Enterprise Value (EV)	20,299	8,790	8,021	5,906	6,124	6,458	6,458	6,458
Change	-	-56.7%	-8.75%	-26.37%	3.69%	5.46%	0%	0%
P/E ratio	27.4x	24.1x	19.2x	13.4x	15.9x	19.8x	16.3x	13.8x
PBR	7.28x	2.94x	2.67x	1.84x	1.88x	1.88x	1.8x	1.68x
PEG	-	-0.5x	1x	2.58x	-1.4x	-1.4x	0.8x	0.8x
Capitalization / Revenue	7.83x	3.57x	2.86x	2.14x	2.09x	1.66x	1.5x	1.37x
EV / Revenue	0x	0x	0x	0x	0x	1.66x	1.5x	1.37x
EV / EBITDA	0x	0x	0x	0x	0x	12.7x	10.9x	9.9x
EV / EBIT	0x	0x	0x	0x	0x	16.6x	13.7x	11.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.4794	0.7143	0.5357	0.6071	-	1.09	0.73	-
Rate of return	0.53%	1.82%	1.45%	2.23%	-	3.6%	2.41%	-
EPS ²	3.332	1.629	1.929	2.029	1.793	1.53	1.85	2.19
Distribution rate	14.4%	43.9%	27.8%	29.9%	-	71.2%	39.5%	-
Net sales ¹	2,591	2,462	2,802	2,757	2,929	3,886	4,298	4,730
EBITDA ¹	756.5	485.8	512.1	622.2	595.6	510.3	589.9	652.2
EBIT ¹	701.2	401.7	456.2	507.9	461.2	389.8	471.5	557.1
Net income ¹	602	362.7	422.9	438.6	387.5	328.8	397.2	470.7
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	91.23	39.28	37.05	27.26	28.54	30.24	30.24	30.24
Nbr of stocks (in thousands)	2,22,514	2,23,774	2,16,484	2,16,614	2,14,543	2,13,549	2,13,549	-
Announcement Date	05/03/21	25/04/22	14/04/23	11/04/24	14/04/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HANGZHOU HAOYUE PERSONAL CARE CO., LTD	19.76x	-	-	-	93Cr
KIMBERLY-CLARK CORPORATION	15.22x	2.7x	11.88x	4.77%	3.63TCr
UNICHARM CORPORATION	21.95x	1.63x	9.41x	1.72%	1.19TCr
HENGAN INTERNATIONAL GROUP COMPANY LIMITED	12.66x	1.24x	7.03x	5.51%	433Cr
SOFTCARE LIMITED	21.77x	3.59x	13.6x	-	240.42Cr
C&S PAPER CO.,LTD	34.1x	1.05x	12.7x	0.77%	152.9Cr
CHONGQING BAIYA SANITARY PRODUCTS CO., LTD.	27.68x	2.34x	19.46x	2.57%	132.96Cr
TIANJIN YIYI HYGIENE PRODUCTS CO.,LTD	19.03x	-	-	3.59%	65Cr
Average	21.52x	2.09x	12.35x	3.16%	742.08Cr
Weighted average by Cap.	17.52x	2.36x	11.28x	4.01%