Company Valuation: Zhongce Rubber Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 48,927 44,057 - -
Change - -9.96% - -
Enterprise Value (EV) 48,927 44,057 44,057 44,057
Change - -9.96% 0% 0%
P/E 11.3x 9.96x 8.17x 7.51x
PBR 1.97x 1.6x 1.37x 1.19x
PEG 3.88x 4.48x 0.4x 0.85x
Capitalization / Revenue 1.09x 0.86x 0.77x 0.68x
EV / Revenue 0x 0.86x 0.77x 0.68x
EV / EBITDA 0x 6.09x 5.45x 5.19x
EV / EBIT 0x 9.61x 7.94x 7.31x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 1.43 1.54 1.73 -
Rate of return 2.56% 3.06% 3.43% -
EPS 2 4.95 5.06 6.167 6.71
Distribution rate 28.9% 30.4% 28.1% -
Net sales 1 44,956 51,399 56,996 64,865
EBITDA 1 6,486 7,240 8,082 8,482
EBIT 1 4,297 4,584 5,547 6,027
Net income 1 4,147 4,426 5,395 5,864
Net Debt - - - -
Reference price 2 55.95 50.38 50.38 50.38
Nbr of stocks (in thousands) 874,486 874,486 - -
Announcement Date 16/4/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.9x - - 3.07% 6.52B
14.36x1.09x5.79x3.21% 32.31B
13.94x1.01x5.68x3.94% 27.11B
8.93x1.18x5.69x3.24% 7.38B
10.46x1.05x6.16x2.72% 6.56B
18.46x - - 3.03% 5.05B
10.15x0.68x5.48x3.98% 3.7B
8.06x0.87x4.17x3.68% 3.68B
35.9x1.92x10.81x1.86% 2.59B
121.75x - - - 2.38B
Average 25.19x 1.12x 6.25x 3.19% 9.73B
Weighted average by Cap. 16.28x 1.07x 5.84x 3.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 603049 Stock
  4. Valuation Zhongce Rubber Group Co., Ltd.