|
End-of-day quote
Shanghai S.E.
30/09/2026
|
5-day change | 1st Jan Change | ||
| 83.20 CNY | -0.62% |
|
-6.62% | +15.20% |
| 09-15 | IRay Technology Unit to Raise 50 Million Yuan from Investment Fund | MT |
| 09-15 | IRay Proposes Doubling 2026 Related-Party Transaction Estimate | MT |
Company Valuation: iRay Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 36,049 | 33,284 | 33,157 | 13,656 | 21,355 | 26,065 | - | - |
| Change | - | -7.67% | -0.38% | -58.82% | 56.38% | 22.05% | - | - |
| Enterprise Value (EV) 1 | 36,049 | 31,900 | 33,258 | 15,010 | 22,316 | 27,447 | 27,218 | 26,384 |
| Change | - | -11.51% | 4.26% | -54.87% | 48.67% | 23% | -0.83% | -3.07% |
| P/E | 74.7x | 52x | 56.6x | 30.5x | 32.7x | 30.8x | 23.9x | 19.6x |
| PBR | 11.8x | 9.19x | 8.14x | 2.95x | 3.45x | 3.58x | 3.18x | 2.8x |
| PEG | - | 1.6x | -6.56x | -1.3x | 0.9x | 1.4x | 0.8x | 0.9x |
| Capitalization / Revenue | 30.4x | 21.5x | 17.8x | 7.46x | 9.49x | 7.39x | 5.76x | 4.74x |
| EV / Revenue | 30.4x | 20.6x | 17.8x | 8.2x | 9.91x | 7.78x | 6.01x | 4.8x |
| EV / EBITDA | 61.7x | 43.1x | 45.4x | 26.1x | 25.6x | 23.2x | 18.4x | 15.1x |
| EV / EBIT | 65.6x | 45x | 48.7x | 29.6x | 32.7x | 30.9x | 24.1x | 19.2x |
| EV / FCF | 640x | -79.6x | -22x | -13.9x | -58.6x | -37.2x | 23.3x | 13.9x |
| FCF Yield | 0.16% | -1.26% | -4.54% | -7.2% | -1.71% | -2.69% | 4.3% | 7.21% |
| Dividend per Share 2 | 0.5727 | 0.7549 | 0.7289 | 0.5102 | 0.7143 | 1.183 | 1.376 | 1.544 |
| Rate of return | 0.44% | 0.63% | 0.61% | 1.05% | 0.99% | 1.42% | 1.65% | 1.86% |
| EPS 2 | 1.731 | 2.293 | 2.095 | 1.597 | 2.207 | 2.703 | 3.482 | 4.245 |
| Distribution rate | 33.1% | 32.9% | 34.8% | 31.9% | 32.4% | 43.8% | 39.5% | 36.4% |
| Net sales 1 | 1,187 | 1,549 | 1,864 | 1,831 | 2,251 | 3,529 | 4,526 | 5,502 |
| EBITDA 1 | 584 | 739.9 | 732.7 | 576.2 | 870.5 | 1,183 | 1,481 | 1,752 |
| EBIT 1 | 549.3 | 708.7 | 683.6 | 507.2 | 683.3 | 887.4 | 1,131 | 1,371 |
| Net income 1 | 482.5 | 641.3 | 607.5 | 465.2 | 650 | 820.3 | 1,047 | 1,273 |
| Net Debt 1 | - | -1,384 | 100.7 | 1,354 | 960.7 | 1,383 | 1,154 | 318.9 |
| Reference price 2 | 129.35 | 119.19 | 118.53 | 48.76 | 72.22 | 83.20 | 83.20 | 83.20 |
| Nbr of stocks (in thousands) | 278,700 | 279,252 | 279,727 | 280,062 | 295,688 | 313,278 | - | - |
| Announcement Date | 2/24/22 A | 2/23/23 A | 4/19/24 A | 4/25/25 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.($) | ||
|---|---|---|---|---|---|---|
 | 30.78x | 7.78x | 23.21x | 1.42% | 3.89B | |
| 32.54x | 5.7x | 21.86x | 0.28% | 242B | |
| 36.27x | 6.5x | 20.6x | 0.66% | 150B | |
| 42.48x | 11.22x | 24.76x | -.--% | 138B | |
| 16.11x | 3.32x | 10.81x | -.--% | 61.74B | |
| 33.65x | 6.72x | 21.27x | -.--% | 49.08B | |
| 18.6x | 2.27x | 11.53x | 2.71% | 47.43B | |
| 32.68x | 6.47x | 21.96x | 0.62% | 47.3B | |
| 41.85x | 10.08x | 22.22x | -.--% | 44.25B | |
| 74.44x | 7.11x | 21.64x | -.--% | 41.78B | |
| Average | 35.94x | 6.72x | 19.99x | 0.57% | 82.65B | |
| Weighted average by Cap. | 35.54x | 6.82x | 20.68x | 0.4% |
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
- 688301 Stock
- Valuation iRay Group
Select your edition
All financial news and data tailored to specific country editions
