Valuation Xianhe Co.,Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 17/06/2026			5-day change	1st Jan Change
29.12 ^CNY	-0.03%		+7.61%	+20.48%

10/06	Xianhe Controller Fined for Short-Swing Trading	MT
01/06	Xianhe's Actual Controller Fined Over Short-Swing Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	28,811	21,511	11,394	14,564	17,106	20,609	-
Change	-	-25.34%	-47.03%	27.82%	17.45%	20.48%	-
Enterprise Value (EV)	28,811	21,511	11,394	14,564	17,106	20,609	20,609
Change	-	-25.34%	-47.03%	27.82%	17.45%	20.48%	0%
P/E	28.3x	31.1x	17.2x	18.3x	16.9x	15.5x	13.9x
PBR	4.69x	3.26x	1.62x	1.8x	2.01x	2.19x	-
PEG	-	-1x	-4.21x	0.9x	0.6x	0.5x	1.2x
Capitalization / Revenue	4.79x	2.78x	1.33x	1.42x	1.39x	1.41x	-
EV / Revenue	0x	0x	0x	0x	0x	1.41x	-
EV / EBITDA	0x	0x	0x	0x	0x	7.58x	-
EV / EBIT	0x	0x	0x	0x	0x	13.8x	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	0.35	0.31	0.35	0.5	0.7	0.66	-
Rate of return	0.86%	1.02%	2.17%	2.42%	2.9%	2.27%	-
EPS ²	1.44	0.98	0.94	1.13	1.43	1.88	2.1
Distribution rate	24.3%	31.6%	37.2%	44.2%	49%	35.1%	-
Net sales ¹	6,017	7,738	8,553	10,274	12,343	14,583	-
EBITDA ¹	1,487	1,231	1,160	1,642	2,306	2,719	-
EBIT ¹	1,157	801.1	733.4	1,132	1,148	1,498	-
Net income ¹	1,017	710.3	663.8	1,004	1,013	1,328	-
Net Debt	-	-	-	-	-	-	-
Reference price ²	40.81	30.47	16.14	20.63	24.17	29.12	29.12
Nbr of stocks (in thousands)	7,05,972	7,05,975	7,05,976	7,05,976	7,07,724	7,07,724	-
Announcement Date	27/04/22	29/03/23	26/04/24	28/04/25	28/04/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XIANHE CO.,LTD.	15.49x	-	-	2.27%	304.97Cr
UPM-KYMMENE OYJ	15.01x	1.61x	9.63x	6.13%	1.51TCr
SUZANO S.A.	5.58x	2.27x	5.28x	3.55%	1.04TCr
HOLMEN AB	19.76x	2.4x	11.69x	3.22%	503.99Cr
OJI HOLDINGS CORPORATION	15.2x	0.82x	11.63x	4.53%	420.2Cr
KLABIN S.A.	9.58x	2.14x	5.9x	5.65%	411.5Cr
EMPRESAS CMPC S.A.	16.06x	1.04x	6.52x	1.31%	296.1Cr
THE NAVIGATOR COMPANY, S.A.	13.18x	1.54x	7.3x	6.4%	290.15Cr
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	8.86x	0.94x	4.1x	2.15%	208.52Cr
ADITYA BIRLA REAL ESTATE LIMITED	-84.21x	21.01x	-179.01x	0.23%	155.42Cr
Average	3.45x	3.75x	-12.99x	3.54%	514.4Cr
Weighted average by Cap.	9.89x	2.37x	2.14x	4.32%