Valuation Unisplendour Corporation Limited

Stocks

End-of-day quote Shenzhen S.E. 21/08/2026			5-day change	1st Jan Change
36.44 ^CNY	+2.19%		-7.98%	+48.13%

08-18	Unisplendour to Raise 5.41 Billion Yuan From Share Placement; Shares Down 5%	MT
07-23	Unisplendour Sees No Reason for Recent Stock Price Deviation	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	65,353	55,800	55,343	79,596	70,358	104,221	-	-
Change	-	-14.62%	-0.82%	43.82%	-11.61%	48.13%	-	-
Enterprise Value (EV) ¹	61,207	50,187	52,869	101,753	92,252	125,985	125,079	114,299
Change	-	-18%	5.34%	92.46%	-9.34%	36.57%	-0.72%	-8.62%
P/E	30.4x	25.9x	26.3x	50.6x	41.7x	38.2x	31.7x	26.7x
PBR	2.18x	1.75x	1.63x	5.97x	4.77x	6.08x	5.16x	4.32x
PEG	-	64.84x	-10.44x	-2x	5.8x	0.6x	1.6x	1.4x
Capitalization / Revenue	0.97x	0.75x	0.72x	1.01x	0.73x	0.88x	0.75x	0.65x
EV / Revenue	0.9x	0.68x	0.68x	1.29x	0.95x	1.06x	0.9x	0.71x
EV / EBITDA	13.2x	9.15x	10.3x	27.1x	32.3x	24.4x	20.7x	16x
EV / EBIT	15x	12.1x	14.4x	46.9x	40.1x	32.2x	26.3x	20x
EV / FCF	-22.6x	14.2x	-18.9x	53.4x	31x	83.4x	30.3x	15.4x
FCF Yield	-4.42%	7.05%	-5.29%	1.87%	3.23%	1.2%	3.3%	6.5%
Dividend per Share ²	0.1	-	0.14	0.075	0.065	0.1124	0.1428	0.16
Rate of return	0.44%	-	0.72%	0.27%	0.26%	0.31%	0.39%	0.44%
EPS ²	0.751	0.754	0.735	0.5498	0.5893	0.9549	1.149	1.367
Distribution rate	13.3%	-	19%	13.6%	11%	11.8%	12.4%	11.7%
Net sales ¹	67,638	74,058	77,308	79,024	96,748	118,826	138,219	160,417
EBITDA ¹	4,644	5,488	5,112	3,749	2,852	5,173	6,053	7,152
EBIT ¹	4,088	4,160	3,678	2,169	2,302	3,916	4,748	5,710
Net income ¹	2,148	2,158	2,103	1,572	1,686	2,739	3,289	3,913
Net Debt ¹	-4,146	-5,613	-2,473	22,157	21,894	21,764	20,857	10,078
Reference price ²	22.85	19.51	19.35	27.83	24.60	36.44	36.44	36.44
Nbr of stocks (in thousands)	2,860,080	2,860,080	2,860,080	2,860,080	2,860,080	2,860,080	-	-
Announcement Date	3/25/22 A	3/30/23 A	4/29/24 A	4/28/25 A	4/14/26 A	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNISPLENDOUR CORPORATION LIMITED	37.34x	1.04x	23.92x	0.32%	15.16B
CEREBRAS SYSTEMS INC.	-48.12x	50.63x	1479.91x	-	49.85B
CDW CORPORATION	15.36x	0.9x	9.93x	1.91%	16.69B
MOBILEYE GLOBAL INC.	-1.82x	3.07x	12.68x	-.--%	7.55B
TATA TECHNOLOGIES LIMITED	41.15x	4.72x	28.08x	1.66%	3.5B
HANSHOW TECHNOLOGY CO., LTD.	28.73x	-	-	0.29%	2.6B
DIEBOLD NIXDORF, INCORPORATED	20.21x	0.72x	5.33x	-	2.3B
Average	13.26x	10.18x	259.98x	0.84%	13.95B
Weighted average by Cap.	-13.57x	27.31x	783.85x	0.95%