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 43,873 - -
Change - -10.33% - -
Enterprise Value (EV) 48,927 43,873 43,873 43,873
Change - -10.33% 0% 0%
P/E 11.3x 9.92x 8.14x 7.48x
PBR 1.97x 1.59x 1.37x 1.19x
PEG 3.88x 4.46x 0.4x 0.85x
Capitalization / Revenue 1.09x 0.85x 0.77x 0.68x
EV / Revenue 0x 0.85x 0.77x 0.68x
EV / EBITDA 0x 6.06x 5.43x 5.17x
EV / EBIT 0x 9.57x 7.91x 7.28x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 1.43 1.54 1.73 -
Rate of return 2.56% 3.07% 3.45% -
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 50.17 50.17 50.17
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.($)
9.92x - - 3.07% 6.53B
13.75x1.05x5.54x3.35% 31.59B
14.28x1.04x5.79x3.84% 27.69B
11.38x1.17x6.58x2.6% 7.21B
8.46x1.14x5.39x3.38% 7.17B
17.65x - - 3.17% 4.84B
7.73x0.83x4.09x3.82% 3.6B
9.6x0.65x5.31x4.22% 3.54B
36.25x1.94x10.9x1.84% 2.61B
5.53x0.33x2.98x3.41% 2.21B
Average 13.45x 1.02x 5.82x 3.27% 9.7B
Weighted average by Cap. 13.31x 1.04x 5.72x 3.42%

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.