|
Market Closed -
Hong Kong S.E.
11:08:08 21/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 1.425 HKD | -0.35% |
|
+2.15% | -34.93% |
Company Valuation: China Ruyi Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 27,242 | 19,509 | 20,044 | 35,130 | 36,793 | 23,578 | - | - |
| Change | - | -28.39% | 2.74% | 75.27% | 4.73% | -35.92% | - | - |
| Enterprise Value (EV) 1 | 27,242 | 19,509 | 20,044 | 33,208 | 31,578 | 15,316 | 13,780 | 11,921 |
| Change | - | -28.39% | 2.74% | 65.68% | -4.91% | -51.5% | -10.03% | -13.49% |
| P/E | 21.6x | 22.4x | 26.8x | -146x | 16.9x | 13.7x | 12.5x | 10.8x |
| PBR | - | - | 1.82x | 1.7x | 1.27x | 0.79x | 0.74x | 0.69x |
| PEG | - | -0.6x | -1x | 1x | -0x | -0.7x | 1.3x | 0.7x |
| Capitalization / Revenue | - | - | 5.1x | 8.93x | 9.68x | 5.37x | 4.74x | 4.19x |
| EV / Revenue | - | - | 5.1x | 8.44x | 8.31x | 3.49x | 2.77x | 2.12x |
| EV / EBITDA | - | - | 9.18x | 31.5x | 9.03x | 5.06x | 4.06x | 2.97x |
| EV / EBIT | - | - | 18.8x | 475x | 16.8x | 11x | 7.97x | 5.76x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.1366 | 0.0872 | 0.0646 | -0.0168 | 0.1298 | 0.104 | 0.114 | 0.132 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | - | - | 3,928 | 3,936 | 3,800 | 4,393 | 4,972 | 5,629 |
| EBITDA 1 | - | - | 2,183 | 1,056 | 3,495 | 3,026 | 3,393 | 4,016 |
| EBIT 1 | - | - | 1,063 | 69.9 | 1,885 | 1,396 | 1,729 | 2,070 |
| Net income 1 | 1,450 | 902.3 | 739.1 | -204.3 | 2,042 | 1,665 | 1,816 | 2,114 |
| Net Debt 1 | - | - | - | -1,922 | -5,215 | -8,261 | -9,798 | -11,656 |
| Reference price 2 | 2.950 | 1.950 | 1.730 | 2.450 | 2.190 | 1.425 | 1.425 | 1.425 |
| Nbr of stocks (in thousands) | 9,234,648 | 10,004,648 | 11,585,898 | 14,338,927 | 16,800,615 | 16,545,651 | - | - |
| Announcement Date | 3/31/22 A | 3/31/23 A | 3/28/24 A | 3/31/25 A | 3/31/26 A | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.7x | 3.49x | 5.06x | -.--% | 3.01B | |
| 48.28x | 0.88x | 6.87x | 1.94% | 11.61B | |
| -418.58x | 9.09x | -1162.98x | -.--% | 9.78B | |
| 26.36x | 3.14x | 13.5x | 1.42% | 8.08B | |
| 43.58x | 14.29x | 30.1x | 1.2% | 4.79B | |
| 10.88x | 1.52x | 8.06x | 4.35% | 4.42B | |
| 46.97x | 1.89x | 3.86x | 0.86% | 4.18B | |
| -88.54x | 1.54x | 14.45x | -.--% | 3.42B | |
| 44.57x | 3.35x | 18.33x | 1.08% | 3.32B | |
| Average | -30.31x | 4.35x | -118.08x | 1.2% | 5.85B | |
| Weighted average by Cap. | -56.66x | 4.45x | -206.49x | 1.26% |
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
- Stock Market
- Stocks
- 136 Stock
- Valuation China Ruyi Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
