Company Valuation: China Hainan Rubber Industry Group Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 18,744 18,145 23,152 25,035 22,082 -
Change - -3.2% 27.59% 8.13% -11.79% -
Enterprise Value (EV) 18,744 18,145 23,152 25,035 22,082 22,082
Change - -3.2% 27.59% 8.13% -11.79% 0%
P/E 274x 61.1x 224x -243x 86x 46.9x
PBR - - 2.35x 2.57x - -
PEG - 0x -3.4x 1x -0x 0.6x
Capitalization / Revenue - - 466,086x 592,716x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - 0.0109 - - -
Rate of return - - 0.2% - - -
EPS 2 0.016 0.0694 0.0242 -0.0241 0.06 0.11
Distribution rate - - 45% - - -
Net sales - - 49,673 42,237 - -
EBITDA - - - - - -
EBIT - - -559.2 -515.3 - -
Net income 1 68.29 - 103.4 -103 240 450
Net Debt - - - - - -
Reference price 2 4.380 4.240 5.410 5.850 5.160 5.160
Nbr of stocks (in thousands) 4,279,428 4,279,428 4,279,428 4,279,428 4,279,428 -
Announcement Date 4/27/23 A 4/29/24 A 4/26/25 A 4/28/26 A - -
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
86x - - - 3.32B
13.9x1.06x5.67x3.31% 31.8B
13.83x0.97x5.45x4.07% 24.77B
14.71x1.24x5.4x3.95% 8.14B
7.91x1.05x5.07x3.66% 6.36B
8.9x0.87x5.24x2.62% 5.43B
23.33x1.48x11.4x0.2% 5.24B
5.42x0.47x3.01x5.07% 5.22B
8.5x - - 3.05% 4.92B
14.04x - - 3.44% 4.52B
Average 19.65x 1.02x 5.89x 3.26% 9.97B
Weighted average by Cap. 15.48x 1.03x 5.70x 3.46%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Hainan Rubber Industry Group Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - China Hainan Rubber Industry Group Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Hainan Rubber Industry Group Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Hainan Rubber Industry Group Co.,Ltd.

  1. Stock Market
  2. Stocks
  3. 601118 Stock
  4. Valuation China Hainan Rubber Industry Group Co.,Ltd.