Valuation ZJLD Group Inc

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:18 22/01/2026 pm IST			5-day change	1st Jan Change
8.660 ^HKD	+2.36%		+3.10%	-0.23%

13/25/13	ZJLD's CEO Steps Down; Successor Named	MT
13/25/13	ZJLD Group says Yan Tao steps down as CEO, continues as executive director	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027
Capitalization ¹	29,160	21,621	25,603	25,603	-
Change	-	-25.85%	18.42%	0%	-
Enterprise Value (EV) ¹	23,182	16,170	19,575	19,719	19,299
Change	-	-30.25%	21.06%	0.74%	-2.13%
P/E ratio	18.2x	15.8x	22.1x	17.3x	13.6x
PBR	2.09x	1.5x	1.73x	1.63x	1.51x
PEG	-	-0.9x	-1.4x	0.6x	0.5x
Capitalization / Revenue	4.15x	3.06x	4.67x	3.84x	3.37x
EV / Revenue	3.3x	2.29x	3.57x	2.96x	2.54x
EV / EBITDA	9.76x	7.16x	10.2x	8.85x	7.01x
EV / EBIT	11x	8.48x	12.7x	11x	8.57x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	0.166	0.1958	0.182	0.208	0.255
Rate of return	1.86%	3.07%	2.41%	2.75%	3.37%
EPS ²	0.49	0.404	0.342	0.4371	0.5571
Distribution rate	33.9%	48.5%	53.2%	47.6%	45.8%
Net sales ¹	7,030	7,067	5,481	6,663	7,587
EBITDA ¹	2,375	2,260	1,920	2,229	2,751
EBIT ¹	2,116	1,907	1,542	1,797	2,253
Net income ¹	2,327	1,324	1,274	1,527	1,929
Net Debt ¹	-5,978	-5,452	-6,028	-5,884	-6,304
Reference price ²	8.914	6.381	7.556	7.556	7.556
Nbr of stocks (in thousands)	32,71,331	33,88,624	33,88,624	33,88,624	-
Announcement Date	25/03/24	20/03/25	-	-	-

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.($)
ZJLD GROUP INC	22.09x	3.57x	10.2x	2.41%	367.66Cr
KWEICHOW MOUTAI CO., LTD.	18.54x	8.15x	11.9x	4.09%	24TCr
WULIANGYE YIBIN CO.,LTD.	15.01x	3.52x	7.74x	4.99%	5.74TCr
SHANXI XINGHUACUN FEN WINE FACTORY CO.,LTD.	16.82x	5.28x	11.82x	3.54%	2.93TCr
LUZHOU LAOJIAO CO.,LTD	13.7x	4.87x	8.46x	5.03%	2.39TCr
JIANGSU YANGHE DISTILLERY CO., LTD.	22.45x	3.75x	13.09x	7.36%	1.37TCr
UNITED SPIRITS LIMITED	52.35x	7x	36.71x	0.84%	1.02TCr
ANHUI GUJING DISTILLERY CO., LTD.	14.49x	2.21x	7.46x	4.37%	881.88Cr
DAVIDE CAMPARI-MILANO N.V.	20.62x	3.1x	12.54x	1.15%	856.57Cr
JIANGSU KING'S LUCK BREWERY JOINT-STOCK CO.,LTD.	15.83x	3.78x	10.44x	2.98%	612.68Cr
Average	21.19x	4.53x	13.04x	3.68%	4.05TCr
Weighted average by Cap.	18.56x	6.57x	11.65x	4.17%