Company Valuation: Talent Property Group Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 190.7 167.7 163.9 61.67 93.82 74
Change - -12.05% -2.28% -62.37% 52.15% -21.13%
Enterprise Value (EV) 1 939.9 505.5 529.2 67.69 4.475 50.85
Change - -46.21% 4.69% -87.21% -93.39% 1,036.38%
P/E -1.89x 1.02x -4.19x -1.83x -0.68x -0.38x
PBR 0.11x 0.1x 0.1x 0.04x 0.06x 0.06x
PEG - -0x 0x 0.1x -0x -0x
Capitalization / Revenue 0.55x 0.49x 0.59x 0.08x 0.33x 0.31x
EV / Revenue 2.7x 1.47x 1.92x 0.09x 0.02x 0.21x
EV / EBITDA -14.3x 6.95x 6.81x 0.59x -0.08x -1.06x
EV / EBIT -13.9x 7.12x 7.11x 0.61x -0.08x -0.99x
EV / FCF 6.53x 1.53x -4.3x 0.22x 0.08x 0.87x
FCF Yield 15.3% 65.3% -23.2% 451% 1,260% 115%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.196 0.3187 -0.0761 -0.0656 -0.2691 -0.3805
Distribution rate - - - - - -
Net sales 1 348.2 344 276.1 766.7 284.6 241.8
EBITDA 1 -65.95 72.71 77.73 114.8 -53.39 -48.17
EBIT 1 -67.82 70.96 74.39 111.6 -58.24 -51.28
Net income 1 -100.9 164 -39.15 -33.78 -138.5 -195.8
Net Debt 1 749.2 337.8 365.3 6.02 -89.35 -23.15
Reference price 2 0.3705 0.3259 0.3184 0.1198 0.1823 0.1438
Nbr of stocks (in thousands) 514,657 514,657 514,657 514,657 514,657 514,657
Announcement Date 4/29/21 A 5/12/22 A 4/28/23 A 4/29/24 A 4/29/25 A 4/29/26 A
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.61M
13.97x4.54x12.2x3.62% 39.78B
5.75x0.77x1.62x8.61% 27.96B
17.85x3.95x15.88x1.37% 27.69B
7.79x1.41x7.78x4.54% 26.03B
13.72x3.07x14.71x2.55% 25.46B
8.17x0.91x3.3x2.73% 20.9B
10.25x2.01x8.28x4.1% 20.6B
13.01x6.39x16.79x1.67% 18.75B
38.15x13.96x35.15x3.11% 18.41B
Average 14.30x 4.11x 12.86x 3.59% 22.56B
Weighted average by Cap. 13.70x 3.83x 12.19x 3.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 760 Stock
  4. Valuation Talent Property Group Limited
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!