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 38,329 - -
Change - -21.66% - -
Enterprise Value (EV) 48,927 38,329 38,329 38,329
Change - -21.66% 0% 0%
P/E 11.3x 8.66x 7.11x 6.53x
PBR 1.97x 1.39x 1.19x 1.04x
PEG 3.88x 3.9x 0.3x 0.74x
Capitalization / Revenue 1.09x 0.75x 0.67x 0.59x
EV / Revenue 0x 0.75x 0.67x 0.59x
EV / EBITDA 0x 5.29x 4.74x 4.52x
EV / EBIT 0x 8.36x 6.91x 6.36x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 1.43 1.54 1.73 -
Rate of return 2.56% 3.51% 3.95% -
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 43.83 43.83 43.83
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.($)
8.74x - - 3.48% 5.76B
13.13x1x5.34x3.53% 30.3B
13.72x1x5.6x4% 26.03B
8.06x1.1x5.24x3.49% 6.84B
9.79x1x5.7x3.03% 6.2B
18.04x - - 3.11% 4.96B
8.06x0.98x4.78x3.57% 3.82B
9.24x0.63x5.14x4.38% 3.37B
34.83x1.87x10.5x1.92% 2.45B
102.23x - - - 2.01B
Average 22.58x 1.08x 6.04x 3.39% 9.18B
Weighted average by Cap. 14.86x 1.02x 5.57x 3.59%

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.