Company Valuation: Guangzhou R&F Properties Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 8,865 6,306 3,883 4,795 1,720 694.5
Change - -28.86% -38.43% 23.5% -64.14% -59.61%
Enterprise Value (EV) 135,784 120,664 125,444 4,795 1,720 694.5
Change - -11.14% 3.96% -96.18% -64.14% -59.61%
P/E -1x -0.4x -0.19x - -0.1x -
PBR 0.11x 0.12x 0.12x - - -
PEG - -0x -0x - - -
Capitalization / Revenue 116,035x 179,199x 107,148x 270,909x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.1 - - - - -
Rate of return 4.23% - - - - -
EPS 2 -2.358 -4.194 -5.374 - -4.377 -
Distribution rate -4.24% - - - - -
Net sales 76,401 35,193 36,239 17,701 - -
EBITDA -963.5 590.8 -2,127 -3,500 - -
EBIT -2,655 -1,533 -4,239 -5,141 - -
Net income -8,848 -15,737 - - -16,425 -
Net Debt 126,919 114,358 121,562 - - -
Reference price 2 2.3626 1.6807 1.0348 1.2780 0.4583 0.1851
Nbr of stocks (in thousands) 3,752,367 3,752,367 3,752,367 3,752,367 3,752,367 3,752,367
Announcement Date 3/31/22 A 3/31/23 A 3/28/24 A 3/30/25 A 3/31/26 A -
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
58.93x - - - 63.19B
12.4x4.35x11.16x3.88% 39.25B
8.2x1.47x8.16x4.31% 27.32B
5.61x0.73x1.51x8.77% 27.43B
17.64x3.92x15.78x1.39% 27.17B
13.58x3.06x14.64x2.57% 25.01B
9.74x1.9x7.83x4.31% 19.58B
7.63x0.84x3.08x2.93% 19.51B
7.9x2.84x6.61x-.--% 18.7B
Average 15.74x 2.39x 8.60x 3.52% 29.68B
Weighted average by Cap. 22.06x 2.55x 8.99x 3.7%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Guangzhou R&F Properties Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Guangzhou R&F Properties Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Guangzhou R&F Properties Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Guangzhou R&F Properties Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 2777 Stock
  4. GZUHY Stock
  5. Valuation Guangzhou R&F Properties Co., Ltd.