Company Valuation: Dalipal Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2023 2024 2025 2026 2027 2028
Market Cap 1 3,865 6,070 12,727 9,842 3,874 - -
Change - - 109.68% -22.67% -60.64% - -
Enterprise Value (EV) 3,865 6,070 12,727 9,842 3,874 3,874 3,874
Change - - 109.68% -22.67% -60.64% 0% 0%
P/E 42.9x 44.9x -169x 653x 15.8x 8.38x 6.95x
PBR - - 9.68x 7.3x 2.38x 1.9x 1.58x
PEG - - 1x -5x 0x 0.1x 0.3x
Capitalization / Revenue - - 3.87x 2.84x 0.76x 0.63x 0.61x
EV / Revenue - - 0x 0x 0.76x 0.63x 0.61x
EV / EBITDA - - 0x 0x 7.3x 3.9x 3.04x
EV / EBIT - - - 0x 10.8x 5.81x 4.81x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - 0.087 0.105
Rate of return - - - - - 3.5% 4.22%
EPS 2 0.06 0.09 -0.05 0.01 0.157 0.297 0.358
Distribution rate - - - - - 29.3% 29.3%
Net sales 1 - - 3,292 3,462 5,071 6,146 6,355
EBITDA 1 - - 139.5 215.2 531 993 1,275
EBIT 1 - - - 84.92 358.4 666.6 805.1
Net income 1 82.94 134.5 -77.07 13.72 236.7 447.2 538.5
Net Debt - - - - - - -
Reference price 2 2.574 4.039 8.467 6.533 2.488 2.488 2.488
Nbr of stocks (in thousands) 1,501,200 1,502,668 1,503,168 1,506,468 1,557,182 - -
Announcement Date 4/26/22 A 3/22/24 A 3/31/25 A 3/30/26 A - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.79x - - -.--% 579M
13.64x1.53x7.88x0.87% 58.56B
8x1.66x4.41x8.36% 52.29B
19.56x0.79x6.63x1.03% 45.01B
13.93x1.52x8.88x0.88% 34.35B
15.81x2.23x5.62x3.75% 30.87B
15.77x1.67x8.77x0.76% 30.52B
11.74x1.09x6.56x2.53% 21.99B
11.59x0.75x6.68x3.69% 21.8B
15.53x1.19x10.28x1.19% 21.17B
Average 14.14x 1.38x 7.30x 2.3% 31.71B
Weighted average by Cap. 13.86x 1.42x 7.09x 2.72%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Dalipal Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Dalipal Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Dalipal Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Dalipal Holdings Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Dalipal Holdings Limited
  1. Stock Market
  2. Stocks
  3. 1921 Stock
  4. Valuation Dalipal Holdings Limited