Company Valuation: China Renaissance Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 7,117 6,627 4,083 3,616 1,538 2,128
Change - -6.89% -38.39% -11.43% -57.47% 38.37%
Enterprise Value (EV) 1 3,558 3,317 1,107 -140.9 -3,715 -2,678
Change - -6.77% -66.62% -112.73% -2,535.79% 27.9%
P/E 6.74x 3.9x -8.45x -6.77x -7.68x 19.5x
PBR 1.21x 0.97x 0.63x 0.59x 0.25x 0.35x
PEG - 0.1x 0x -0.6x 0.1x -0x
Capitalization / Revenue 2.62x 2.82x 3x 5x 1.87x 1.71x
EV / Revenue 1.31x 1.41x 0.81x -0.19x -4.51x -2.15x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.38 0.38 - - - -
Rate of return 2.85% 3.16% - - - -
EPS 2 1.98 3.09 -0.85 -0.94 -0.35 0.19
Distribution rate 19.2% 12.3% - - - -
Net sales 1 2,719 2,354 1,359 722.9 823.6 1,244
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 1,038 1,624 -429.9 -471.9 -179 101.4
Net Debt 1 -3,559 -3,309 -2,975 -3,757 -5,253 -4,806
Reference price 2 13.355 12.041 7.183 6.362 2.688 3.711
Nbr of stocks (in thousands) 532,953 550,365 568,398 568,398 572,198 573,348
Announcement Date 4/21/21 A 4/22/22 A 9/10/24 A 9/10/24 A 4/30/25 A 4/30/26 A
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.3x8.37x13.87x2.95% 53.76B
6.32x - - 1.52% 11.31B
16.94x3.34x11.51x2.2% 8.77B
20.08x9.9x13.92x3.76% 6.48B
16.55x2.19x9.56x2.88% 5.39B
14.43x - - 7.97% 5.06B
22.5x2.59x12.26x3.88% 4.97B
34.95x2.05x9.24x0.59% 4.35B
Average 17.88x 4.74x 11.72x 3.22% 12.51B
Weighted average by Cap. 13.82x 6.89x 13.01x 2.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 1911 Stock
  4. CSCHF Stock
  5. Valuation China Renaissance Holdings Limited