Company Valuation: China Risun Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,109 11,936 13,174 11,268 8,680 7,563 - -
Change - -30.24% 10.38% -14.47% -22.96% -12.87% - -
Enterprise Value (EV) 17,109 11,936 13,174 11,268 8,680 7,563 7,563 7,563
Change - -30.24% 10.38% -14.47% -22.96% -12.87% 0% 0%
P/E - 6.36x 15.9x 515x 153x 5.76x 4.64x 3.72x
PBR 1.5x - 1.04x 0.88x 0.71x 0.58x 0.54x 0.49x
PEG - - -0.3x -5.3x 1x 0x 0.2x 0.2x
Capitalization / Revenue 0.45x - 0.29x 0.24x 0.22x 0.17x 0.16x 0.15x
EV / Revenue 0x - 0x 0x 0x 0.17x 0.16x 0.15x
EV / EBITDA - - 0x 0x - 1.57x 1.43x 1.22x
EV / EBIT 0x - 0x 0x - 2.67x 2.28x 1.81x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2288 - - 0.0321 0.00442 0.091 0.125 0.182
Rate of return 4.84% - - 1.16% 0.2% 4.46% 6.13% 8.92%
EPS 2 - 0.4798 0.2066 0.00536 0.0147 0.354 0.4395 0.548
Distribution rate - - - 599% 30% 25.7% 28.4% 33.2%
Net sales 1 38,430 - 46,066 47,543 39,286 44,267 46,892 50,096
EBITDA 1 - - 4,142 3,746 - 4,826 5,302 6,182
EBIT 1 3,656 - 1,808 1,414 - 2,834 3,324 4,190
Net income 1 2,613 1,855 860.8 20.13 58.01 1,384 1,698 2,122
Net Debt - - - - - - - -
Reference price 2 4.730 3.050 3.290 2.760 2.260 2.040 2.040 2.040
Nbr of stocks (in thousands) 4,440,000 4,424,126 4,411,535 4,344,450 4,274,112 4,274,112 - -
Announcement Date 3/25/22 A 3/30/23 A 3/14/24 A 3/28/25 A 3/29/26 A - - -
1CNY in Million2HKD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.76x - - 4.46% 1.11B
27.84x4.28x13.82x2.03% 125B
52.51x1.36x8.4x5.99% 42.46B
15.68x4.11x23.43x4.08% 36.82B
12.44x1.2x6.82x2.42% 33.04B
9.6x2.81x6.97x4.63% 22.17B
23.51x - - 1.69% 20.22B
33.32x2.64x14.97x0.38% 19.45B
11.44x0.95x8.43x3.46% 19.08B
5.55x0.78x4.83x4.96% 17.99B
Average 19.76x 2.27x 10.96x 3.41% 33.75B
Weighted average by Cap. 24.78x 2.94x 12.23x 3.09%

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. 1907 Stock
  4. Valuation China Risun Group Limited