Valuation China Ruyi Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 11:08:36 10/07/2026 +03			5-day change	1st Jan Change
1.570 ^HKD	+0.64%		+4.67%	-28.31%

06-24	Alibaba Looks to Sell Lingxi Games Arm	MT
05-19	China Ruyi Repurchases Shares, Debt	MT

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	25,977	-	-
Change	-	-28.39%	2.74%	75.27%	4.73%	-29.4%	-	-
Enterprise Value (EV) ¹	27,242	19,509	20,044	33,208	31,578	17,824	16,307	14,473
Change	-	-28.39%	2.74%	65.68%	-4.91%	-43.56%	-8.51%	-11.25%
P/E	21.6x	22.4x	26.8x	-146x	16.9x	15.2x	14x	12x
PBR	-	-	1.82x	1.7x	1.27x	0.88x	0.83x	0.77x
PEG	-	-0.6x	-1x	1x	-0x	-0.7x	1.6x	0.7x
Capitalization / Revenue	-	-	5.1x	8.93x	9.68x	5.99x	5.29x	4.68x
EV / Revenue	-	-	5.1x	8.44x	8.31x	4.11x	3.32x	2.61x
EV / EBITDA	-	-	9.18x	31.5x	9.03x	5.97x	4.87x	3.65x
EV / EBIT	-	-	18.8x	475x	16.8x	12.9x	9.56x	7.08x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.1366	0.0872	0.0646	-0.0168	0.1298	0.103	0.112	0.131
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	-	-	3,928	3,936	3,800	4,336	4,906	5,555
EBITDA ¹	-	-	2,183	1,056	3,495	2,986	3,348	3,963
EBIT ¹	-	-	1,063	69.9	1,885	1,378	1,706	2,043
Net income ¹	1,450	902.3	739.1	-204.3	2,042	1,643	1,792	2,086
Net Debt ¹	-	-	-	-1,922	-5,215	-8,153	-9,669	-11,503
Reference price ²	2.950	1.950	1.730	2.450	2.190	1.570	1.570	1.570
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

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.($)
CHINA RUYI HOLDINGS LIMITED	15.24x	4.11x	5.97x	-.--%	3.31B
PARAMOUNT SKYDANCE CORPORATION	22.77x	1.11x	8.75x	2.13%	10.53B
MADISON SQUARE GARDEN SPORTS CORP.	-839.3x	8.61x	452.01x	-.--%	9.19B
TOHO CO., LTD.	23.23x	2.71x	11.41x	1.62%	6.93B
BEIJING ENLIGHT MEDIA CO., LTD	49.12x	16.52x	34x	1.03%	5.52B
BANIJAY GROUP N.V.	12.45x	1.31x	7.17x	4.24%	4.34B
MANGO EXCELLENT MEDIA CO., LTD.	22x	1.84x	3.67x	1.85%	4.24B
LIONSGATE STUDIOS CORP.	-449x	1.67x	15.36x	-.--%	3.91B
CHINA FILM INDUSTRY GROUP CO., LTD.	51.77x	4.03x	22.06x	0.93%	3.82B
ZHEJIANG HUACE FILM & TV CO., LTD.	32x	3.48x	14.79x	0.52%	2.06B
Average	-105.97x	4.54x	57.52x	1.23%	5.39B
Weighted average by Cap.	-154.87x	4.77x	88.31x	1.3%