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 41,547 - -
Change - -15.08% - -
Enterprise Value (EV) 48,927 41,547 41,547 41,547
Change - -15.08% 0% 0%
P/E 11.3x 9.52x 7.81x 7.18x
PBR 1.97x 1.53x 1.31x 1.14x
PEG 3.88x 4.28x 0.4x 0.81x
Capitalization / Revenue 1.09x 0.81x 0.73x 0.64x
EV / Revenue 0x 0.81x 0.73x 0.64x
EV / EBITDA 0x 5.74x 5.18x 4.9x
EV / EBIT 0x 9.06x 7.49x 6.89x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 1.43 1.54 1.73 -
Rate of return 2.56% 3.2% 3.59% -
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 7,234 8,020 8,482
EBIT 1 4,297 4,584 5,547 6,027
Net income 1 4,147 4,426 5,394 5,864
Net Debt - - - -
Reference price 2 55.95 48.18 48.18 48.18
Nbr of stocks (in thousands) 874,486 874,486 - -
Announcement Date 16/4/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.52x - - 3.2% 6.25B
14.93x1.13x5.94x3.01% 33.05B
14.03x1.02x5.46x3.9% 27.07B
9.68x1.26x6.12x3.1% 7.62B
10.16x1.02x5.99x2.8% 6.35B
18.07x - - 3.1% 4.95B
10.78x0.71x5.41x4.05% 4B
8.4x0.86x4.03x3.74% 3.64B
129.84x - - - 2.53B
33.51x1.8x10.23x2.03% 2.35B
Average 25.89x 1.11x 6.17x 3.21% 9.78B
Weighted average by Cap. 16.78x 1.09x 5.82x 3.32%

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.