Shuhua Sports Co Ltd
SSE:605299
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (36.1), the stock would be worth ¥9.56 (52% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 74.8 | ¥19.82 |
0%
|
| 3-Year Average | 36.1 | ¥9.56 |
-52%
|
| 5-Year Average | 32.9 | ¥8.71 |
-56%
|
| Industry Average | 25.1 | ¥6.66 |
-66%
|
| Country Average | 28.8 | ¥7.64 |
-61%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥8.7B
|
/ |
Jan 2026
¥109.8m
|
= |
|
|
¥8.7B
|
/ |
Dec 2026
¥255m
|
= |
|
|
¥8.7B
|
/ |
Dec 2027
¥292.9m
|
= |
|
|
¥8.7B
|
/ |
Dec 2028
¥350.5m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| CN |
S
|
Shuhua Sports Co Ltd
SSE:605299
|
8.1B CNY | 74.8 | 90.9 | |
| JP |
|
Bandai Namco Holdings Inc
TSE:7832
|
2.4T JPY | 10 | 21 | |
| US |
|
Hasbro Inc
NASDAQ:HAS
|
13.6B USD | 12.6 | -42.1 | |
| JP |
|
Shimano Inc
TSE:7309
|
1.4T JPY | 12.2 | 42.3 | |
| UK |
|
Games Workshop Group PLC
LSE:GAW
|
6.4B GBP | 19.5 | 30.8 | |
| CA |
|
BRP Inc
TSX:DOO
|
8.9B CAD | 10 | 19.4 | |
| CN |
|
Zhejiang CFMoto Power Co Ltd
SSE:603129
|
41.5B CNY | 17.6 | 24.7 | |
| US |
|
Acushnet Holdings Corp
NYSE:GOLF
|
5.8B USD | 18.5 | 30.6 | |
| US |
|
Brunswick Corp
NYSE:BC
|
5.2B USD | 11.1 | -37.8 | |
| IT |
|
Technogym SpA
MIL:TGYM
|
3.9B EUR | 17.5 | 34.4 | |
| US |
|
Mattel Inc
NASDAQ:MAT
|
4.4B USD | 7 | 11.2 |
Market Distribution
| Min | 0 |
| 30th Percentile | 16.3 |
| Median | 28.8 |
| 70th Percentile | 53.1 |
| Max | 49 021 |
Other Multiples
Shuhua Sports Co Ltd
Glance View
Shuhua Sports Co Ltd is a China-based company principally engaged in the research and development, manufacture and sales of fitness equipment and display rack products. The Company's fitness equipment includes indoor fitness equipment and outdoor path products. The Company's customers include individual consumers and corporate customers, government and public institutions and well-known domestic and foreign brand companies. The Company distributes its products in domestic market and to overseas markets.
