Valuation Unisplendour Corporation Limited

Stocks

End-of-day quote Shenzhen S.E. 30/09/2026			5-day change	1st Jan Change
31.02 ^CNY	-1.62%		-1.62%	+26.10%

08-31	China Stocks Gain on Smaller-Than-Feared Manufacturing Contraction; Unisplendour Jumps 9%	MT
08-31	Unisplendour H1 Profit Jumps 108%; Shares Up 4%	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	88,720	-	-
Change	-	-14.62%	-0.82%	43.82%	-11.61%	26.1%	-	-
Enterprise Value (EV) ¹	61,207	50,187	52,869	101,753	92,252	110,483	109,577	98,798
Change	-	-18%	5.34%	92.46%	-9.34%	19.76%	-0.82%	-9.84%
P/E	30.4x	25.9x	26.3x	50.6x	41.7x	26.3x	23.9x	20.5x
PBR	2.18x	1.75x	1.63x	5.97x	4.77x	4.95x	4.11x	3.47x
PEG	-	64.84x	-10.44x	-2x	5.8x	0x	2.3x	1.3x
Capitalization / Revenue	0.97x	0.75x	0.72x	1.01x	0.73x	0.74x	0.62x	0.55x
EV / Revenue	0.9x	0.68x	0.68x	1.29x	0.95x	0.92x	0.77x	0.61x
EV / EBITDA	13.2x	9.15x	10.3x	27.1x	32.3x	19.4x	16.5x	12.4x
EV / EBIT	15x	12.1x	14.4x	46.9x	40.1x	25.1x	20x	15.7x
EV / FCF	-22.6x	14.2x	-18.9x	53.4x	31x	73.1x	26.5x	13.3x
FCF Yield	-4.42%	7.05%	-5.29%	1.87%	3.23%	1.37%	3.77%	7.52%
Dividend per Share ²	0.1	-	0.14	0.075	0.065	0.1249	0.1578	0.16
Rate of return	0.44%	-	0.72%	0.27%	0.26%	0.4%	0.51%	0.52%
EPS ²	0.751	0.754	0.735	0.5498	0.5893	1.18	1.301	1.513
Distribution rate	13.3%	-	19%	13.6%	11%	10.6%	12.1%	10.6%
Net sales ¹	67,638	74,058	77,308	79,024	96,748	120,692	142,568	161,745
EBITDA ¹	4,644	5,488	5,112	3,749	2,852	5,703	6,655	7,972
EBIT ¹	4,088	4,160	3,678	2,169	2,302	4,410	5,488	6,276
Net income ¹	2,148	2,158	2,103	1,572	1,686	3,378	3,718	4,332
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	31.02	31.02	31.02
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	26.29x	0.92x	19.37x	0.4%	13.23B
CEREBRAS SYSTEMS INC.	-44.77x	41.87x	1223.59x	-	42.07B
CDW CORPORATION	15.6x	0.91x	10.05x	1.88%	16.96B
MOBILEYE GLOBAL INC.	-1.53x	2.47x	10.14x	-.--%	6.35B
TATA TECHNOLOGIES LIMITED	34.97x	4.01x	23.8x	1.96%	2.96B
HANSHOW TECHNOLOGY CO., LTD.	26.63x	-	-	0.33%	2.42B
PC CONNECTION, INC.	22.62x	-	-	-	2.33B
DIEBOLD NIXDORF, INCORPORATED	19.52x	0.7x	5.18x	-	2.22B
Average	12.42x	8.48x	215.36x	0.91%	11.07B
Weighted average by Cap.	-11.48x	21.70x	621.14x	1.04%