Company Valuation: Zhongce Rubber Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 48,927 38,941 - -
Change - -20.41% - -
Enterprise Value (EV) 48,927 38,941 38,941 38,941
Change - -20.41% 0% 0%
P/E 11.3x 8.8x 7.22x 6.64x
PBR 1.97x 1.41x 1.21x 1.05x
PEG 3.88x 3.96x 0.3x 0.75x
Capitalization / Revenue 1.09x 0.76x 0.68x 0.6x
EV / Revenue 0x 0.76x 0.68x 0.6x
EV / EBITDA 0x 5.38x 4.82x 4.59x
EV / EBIT 0x 8.5x 7.02x 6.46x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 1.43 1.54 1.73 -
Rate of return 2.56% 3.46% 3.89% -
EPS 2 4.95 5.06 6.167 6.71
Distribution rate 28.9% 30.4% 28.1% -
Net sales 1 44,956 51,399 56,996 64,865
EBITDA 1 6,486 7,240 8,082 8,482
EBIT 1 4,297 4,584 5,547 6,027
Net income 1 4,147 4,426 5,395 5,864
Net Debt - - - -
Reference price 2 55.95 44.53 44.53 44.53
Nbr of stocks (in thousands) 8,74,486 8,74,486 - -
Announcement Date 16/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.8x - - 3.46% 580.1Cr
13.24x1.01x5.34x3.46% 3.04TCr
13.72x1x5.6x4% 2.61TCr
8.24x1.12x5.34x3.41% 700.28Cr
10.04x1.02x5.85x2.95% 636.99Cr
18.44x - - 3.04% 506.56Cr
8x0.97x4.74x3.6% 378.85Cr
9.31x0.64x5.16x4.35% 340.07Cr
35.56x1.9x10.67x1.88% 251.18Cr
109.27x - - - 214.97Cr
Average 23.46x 1.09x 6.10x 3.35% 925.55Cr
Weighted average by Cap. 15.26x 1.03x 5.60x 3.55%

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. 603049 Stock
  4. Valuation Zhongce Rubber Group Co., Ltd.