Company Valuation: Guangzhou R&F Properties Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 8,865 6,306 3,883 4,795 1,720 677.8
Change - -28.86% -38.43% 23.5% -64.14% -60.58%
Enterprise Value (EV) 135,784 120,664 125,444 4,795 1,720 677.8
Change - -11.14% 3.96% -96.18% -64.14% -60.58%
P/E -1x -0.4x -0.19x - -0.1x -
PBR 0.11x 0.12x 0.12x - - -
PEG - -0x -0x - - -
Capitalization / Revenue 116,035x 179,199x 107,148x 270,909x - -
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.1 - - - - -
Rate of return 4.23% - - - - -
EPS 2 -2.358 -4.194 -5.374 - -4.377 -
Distribution rate -4.24% - - - - -
Net sales 76,401 35,193 36,239 17,701 - -
EBITDA -963.5 590.8 -2,127 -3,500 - -
EBIT -2,655 -1,533 -4,239 -5,141 - -
Net income -8,848 -15,737 - - -16,425 -
Net Debt 126,919 114,358 121,562 - - -
Reference price 2 2.3626 1.6807 1.0348 1.2780 0.4583 0.1806
Nbr of stocks (in thousands) 3,752,367 3,752,367 3,752,367 3,752,367 3,752,367 3,752,367
Announcement Date 31/3/22 31/3/23 28/3/24 30/3/25 31/3/26 -
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 100M
14.99x4.77x12.83x3.38% 42.62B
8.63x1.5x7.82x4.12% 29.83B
19.09x4.07x16.66x1.3% 29.25B
5.79x0.67x1.37x8.7% 27.67B
14.25x3.1x14.91x2.49% 26.03B
8.36x0.93x3.37x2.67% 21.39B
8.88x2.29x7.03x3.93% 20.91B
14.05x6.67x17.86x1.51% 20.51B
10.06x1.64x14.16x3.75% 18.33B
Average 11.57x 2.85x 10.67x 3.54% 23.66B
Weighted average by Cap. 11.93x 2.96x 10.73x 3.59%

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. 2777 Stock
  4. Valuation Guangzhou R&F Properties Co., Ltd.