Profit Estimation

Estimation Overview

Last Financial Year Result

Financial Year	12/2023	EPS	RMB 6.55 cts
Net Profit	RMB 689.76 MIL	DPS	RMB 0.00 cts

Financial Year	Net Profit / Loss RMB (MIL)	EPS RMB (cts)	DPS RMB (cts)	NAV RMB	Broker Name	Rating	Price HK$	Report Date
12/2024	719.00	6.20	0.00	-	GUOTAI JUNAN	-	1.70	2023.12.29
12/2025	917.00	7.80	0.00	-	GUOTAI JUNAN	-	1.70	2023.12.29

Estimation Overview

Last Financial Year Result

Financial Year	12/2023	EPS	RMB 6.55 cts
Net Profit	RMB 689.76 MIL	DPS	RMB 0.00 cts
Previous Close	HK$ 1.890

Financial Year	Net Profit / Loss RMB (MIL)	Change (%)	EPS RMB (cts)	Estimated PE Ratio (x)	Broker Name	Report Date
12/2024	719.00	4.24%	6.20	27.67 x	GUOTAI JUNAN	2023.12.29
12/2025	917.00	27.54%	7.80	21.99 x	GUOTAI JUNAN	2023.12.29


Remarks :
1.	Changes are calculated by the following year estimation figures and the last company financial year result. If the result is not yet announced, it will be calculated by the research reports estimation figures only.
2.	Estimated PE Ratio is based on the broker's research reports EPS and the stock's previous closing price.

	CHINA RUYI HOLDINGS LIMITED
	Stock Code : 00136
	Internet Address : http://www.htmimi.com

Estimation Concensus

Financial Year

Net Profit / Loss

RMB (MIL)

EPS

RMB (cts)

DPS

RMB (cts)

NAV

RMB

Highest

RMB (MIL)

Lowest

RMB (MIL)

12/2024

719.00

6.20

0.00

719.00

12/2025

917.00

7.80

0.00

917.00

Rating Overview

Rating /	Strong Buy / ( 1 )	Buy / ( 2 )	Hold / ( 3 )	Sell / ( 4 )	Strong Sell / ( 5 )	Average Rating
Total Broker Reports (0)	0	0	0	0	0	0

Remarks :

Average rating ranges from 1 to 5. The lowest is the figure, the higher the rating and the vice versa.

DISCLAIMER: ET Net Limited and Hong Kong Exchanges and Clearing Limited endeavour to ensure the accuracy and reliability of the information provided, but do not guarantee its accuracy and reliability and accept no liability (whether in tort or contract or otherwise) for any loss or damage arising from any inaccuracies or omissions.