Valuation XIANGPIAOPIAO Food Co.,Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 19/05/2026			5-day change	1st Jan Change
15.28 ^CNY	+1.33%		+3.80%	+13.78%

29/04	XIANGPIAOPIAO Food Co.,Ltd Reports Earnings Results for the Full Year Ended December 31, 2025	CI
29/04	XIANGPIAOPIAO Food Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,491	6,178	7,040	6,736	5,545	6,309	-	-
Change	-	-4.82%	13.96%	-4.32%	-17.69%	13.78%	-	-
Enterprise Value (EV)	6,491	6,178	7,040	6,736	5,545	6,309	6,309	6,309
Change	-	-4.82%	13.96%	-4.32%	-17.69%	13.78%	0%	0%
P/E ratio	30.9x	28.9x	25.2x	26.5x	58.4x	31.2x	25.3x	21.4x
PBR	-	1.98x	2.1x	1.93x	-	1.71x	1.6x	1.49x
PEG	-	-15.32x	0.8x	-3x	-0.9x	0x	1.1x	1.2x
Capitalization / Revenue	-	1.98x	1.94x	2.05x	-	1.96x	1.81x	1.68x
EV / Revenue	-	0x	0x	0x	-	1.96x	1.81x	1.68x
EV / EBITDA	-	0x	0x	0x	-	14.5x	12.2x	10.4x
EV / EBIT	-	0x	0x	0x	-	19.7x	16.9x	14.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.35	0.25	-	-	-	-
Rate of return	-	-	2.04%	1.52%	-	-	-	-
EPS ²	0.53	0.52	0.68	0.62	0.23	0.49	0.605	0.715
Distribution rate	-	-	51.5%	40.3%	-	-	-	-
Net sales ¹	-	3,128	3,625	3,287	-	3,218	3,482	3,752
EBITDA ¹	-	466	523	430.7	-	435.5	518.6	605.9
EBIT ¹	-	284.8	343.3	310	-	320.7	373.8	437.5
Net income ¹	222.5	213.9	280.3	253.2	95.24	203.6	250	294.5
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	16.40	15.04	17.14	16.40	13.43	15.28	15.28	15.28
Nbr of stocks (in thousands)	3,95,774	4,10,746	4,10,746	4,10,746	4,12,874	4,12,874	-	-
Announcement Date	29/04/22	05/02/23	17/04/24	25/04/25	29/04/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
XIANGPIAOPIAO FOOD CO.,LTD	31.18x	-	-	-	93Cr
TATA CONSUMER PRODUCTS LIMITED	74.33x	5.87x	42.34x	0.78%	1.24TCr
CCL PRODUCTS (INDIA) LIMITED	38.32x	3.82x	22.28x	0.63%	150.22Cr
ITALMOBILIARE S.P.A.	12.92x	1.2x	5.2x	3.88%	139.51Cr
WESTROCK COFFEE COMPANY	-24.45x	-	-	-	79Cr
Average	26.46x	3.63x	23.27x	1.76%	339.75Cr
Weighted average by Cap.	59.17x	5.24x	36.98x	1.05%