Valuation Shandong Ruyi Woolen Garment Group Co., Ltd.
Stocks
002193
CNE1000008G0
Apparel & Accessories
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.760 CNY | +1.62% |
|
+6.82% | -29.32% |
Company Valuation: Shandong Ruyi Woolen Garment Group Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,785 | 1,649 | 2,526 | 1,733 | 1,481 | 1,392 |
| Change | - | -7.62% | 53.17% | -31.4% | -14.5% | -6.01% |
| Enterprise Value (EV) 1 | 2,754 | 2,945 | 3,654 | 2,873 | 2,629 | 2,538 |
| Change | - | 6.93% | 24.05% | -21.37% | -8.48% | -3.45% |
| P/E | 341x | 1,658x | -16.4x | -2.77x | -2.57x | -3.78x |
| PBR | 0.67x | 0.61x | 0.99x | 1.39x | 2.22x | 4.65x |
| PEG | - | -20.5x | 0x | -0x | 0.34x | 0.1x |
| Capitalization / Revenue | 2.27x | 2.39x | 4.26x | 4.51x | 3.3x | 3.87x |
| EV / Revenue | 3.5x | 4.27x | 6.17x | 7.49x | 5.85x | 7.05x |
| EV / EBITDA | 31.5x | 28.6x | -83.6x | -33.2x | -51.5x | -19.7x |
| EV / EBIT | -323x | 399x | -26.5x | -17.2x | -21.7x | -13.8x |
| EV / FCF | 18.1x | 7.04x | 15.2x | 12.1x | 35x | 17x |
| FCF Yield | 5.54% | 14.2% | 6.57% | 8.29% | 2.85% | 5.87% |
| Dividend per Share 2 | 0.01 | 0.011 | - | - | - | - |
| Rate of return | 0.15% | 0.17% | - | - | - | - |
| EPS 2 | 0.02 | 0.0038 | -0.5896 | -2.387 | -2.206 | -1.406 |
| Distribution rate | 50% | 289% | - | - | - | - |
| Net sales 1 | 786.2 | 689.7 | 592.3 | 383.8 | 449.2 | 359.9 |
| EBITDA 1 | 87.55 | 102.9 | -43.69 | -86.49 | -51.03 | -129.2 |
| EBIT 1 | -8.539 | 7.382 | -138 | -166.6 | -121.2 | -183.3 |
| Net income 1 | 5.093 | 0.9938 | -154.3 | -624.8 | -577.5 | -368 |
| Net Debt 1 | 969.6 | 1,297 | 1,128 | 1,140 | 1,148 | 1,146 |
| Reference price 2 | 6.820 | 6.300 | 9.650 | 6.620 | 5.660 | 5.320 |
| Nbr of stocks (in thousands) | 261,716 | 261,716 | 261,716 | 261,716 | 261,716 | 261,716 |
| Announcement Date | 4/29/21 A | 4/28/22 A | 4/28/23 A | 4/29/24 A | 4/28/25 A | 4/27/26 A |
1CNY in Million2CNY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 145M | |
| 20.92x | 3.16x | 10.6x | 2.77% | 264B | |
| 19.86x | 3.81x | 9.3x | 2.93% | 14.75B | |
| 10.89x | 1.06x | 5.09x | -.--% | 13.66B | |
| 16.53x | 1.63x | 10.69x | 2.35% | 9.8B | |
| 13.73x | 2.1x | 8.88x | 1.96% | 9.59B | |
| 11.59x | 1.53x | 6.63x | 6.83% | 7.26B | |
| 17.8x | 1.06x | 9.87x | 1.98% | 7.16B | |
| Average | 15.90x | 2.05x | 8.72x | 2.69% | 40.83B | |
| Weighted average by Cap. | 19.83x | 2.94x | 10.16x | 2.7% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 002193 Stock
- Valuation Shandong Ruyi Woolen Garment Group Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
