Company Valuation: ShenZhen YUTO Packaging Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 31,349 30,465 25,286 24,759 25,771 36,357 - -
Change - -2.82% -17% -2.09% 4.09% 41.07% - -
Enterprise Value (EV) 1 33,862 32,984 27,118 27,233 28,565 44,682 42,564 43,767
Change - -2.59% -17.79% 0.43% 4.89% 56.42% -4.74% 2.83%
P/E Ratio 31x 20.5x 17.5x 17.6x 16.3x 20.7x 18.5x 16.8x
PBR 3.38x 3x 2.32x 2.2x 2.16x 2.82x 2.67x 2.6x
PEG - 0.4x -6.81x -9.21x 1.2x 2.31x 1.5x 1.6x
Capitalization / Revenue 2.11x 1.86x 1.66x 1.44x 1.5x 1.91x 1.75x 1.6x
EV / Revenue 2.28x 2.02x 1.78x 1.59x 1.66x 2.35x 2.05x 1.93x
EV / EBITDA 17.7x 13.1x 10.8x 10x 9.71x 13.8x 12.1x 11.7x
EV / EBIT 27.9x 17.8x 15.1x 15.4x 14.7x 19.9x 16.7x 15.5x
EV / FCF - - - - 14.2x 49.8x 30.3x 20.7x
FCF Yield - - - - 7.04% 2.01% 3.3% 4.83%
Dividend per Share 2 0.1569 0.2325 0.4422 0.428 0.5706 0.8722 1.038 1.179
Rate of return 0.65% 0.99% 2.25% 2.21% 2.81% 3.09% 3.68% 4.18%
EPS 2 0.7753 1.149 1.12 1.098 1.248 1.36 1.524 1.681
Distribution rate 20.2% 20.2% 39.5% 39% 45.7% 64.1% 68.1% 70.1%
Net sales 1 14,850 16,362 15,223 17,157 17,238 19,007 20,750 22,695
EBITDA 1 1,912 2,519 2,515 2,710 2,942 3,235 3,513 3,755
EBIT 1 1,215 1,857 1,790 1,766 1,940 2,247 2,547 2,831
Net income 1 1,017 1,488 1,438 1,409 1,592 1,828 2,033 2,237
Net Debt 1 2,513 2,519 1,831 2,474 2,793 8,325 6,207 7,410
Reference price 2 24.03 23.59 19.62 19.33 20.34 28.22 28.22 28.22
Nbr of stocks (in thousands) 13,04,493 12,91,464 12,88,593 12,80,799 12,67,241 12,88,331 - -
Announcement Date 26/04/22 26/04/23 25/04/24 28/04/25 27/04/26 - - -
1CNY in Million2CNY
Estimates

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.75x2.35x13.81x3.09% 536.62Cr
17.53x1.04x6.49x4.77% 2.04TCr
21.98x2.24x10.72x2.42% 1.92TCr
24x1.03x7.86x5.63% 1.69TCr
20.01x2.16x8.99x2.02% 585.18Cr
12.33x1.16x6.74x4.38% 484.36Cr
22.4x0.79x7.01x2.66% 424.23Cr
7.28x1.3x9.22x1.29% 395.16Cr
20.21x1.17x8.53x2.52% 326.06Cr
11.66x0.99x6.5x4.4% 321.45Cr
Average 17.81x 1.42x 8.59x 3.32% 871.8Cr
Weighted average by Cap. 19.49x 1.47x 8.54x 3.75%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 002831 Stock
  4. Valuation ShenZhen YUTO Packaging Technology Co., Ltd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!