Switch theme
Sign up to access all valuation multiples
Shuhua Sports Co Ltd is a provider of fitness equipment and health solutions in China. It has four production bases and two operation centers in China. The company offers home fitness, commercial fitness, physical training, campus sports and various others. Its global business covers more than 60 countries and regions, including Europe and the United States, the Middle East and Southeast Asia.
1996
n/a
LTM Revenue $200M
LTM EBITDA $26.5M
$458M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Shua Fitness has a last 12-month revenue of $200M and a last 12-month EBITDA of $26.5M.
In the most recent fiscal year, Shua Fitness achieved revenue of $195M and an EBITDA of $25.0M.
Shua Fitness expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Shua Fitness valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $196M | $195M | XXX | XXX | XXX |
| Gross Profit | $55.6M | $58.0M | XXX | XXX | XXX |
| Gross Margin | 28% | 30% | XXX | XXX | XXX |
| EBITDA | $32.1M | $25.0M | XXX | XXX | XXX |
| EBITDA Margin | 16% | 13% | XXX | XXX | XXX |
| Net Profit | $15.1M | $17.8M | XXX | XXX | XXX |
| Net Margin | 8% | 9% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Shua Fitness's stock price is CNY 9 (or $1).
Shua Fitness has current market cap of CNY 3.6B (or $502M), and EV of CNY 3.3B (or $458M).
See Shua Fitness trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $458M | $502M | XXX | XXX | XXX | XXX | $0.03 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Shua Fitness has market cap of $502M and EV of $458M.
Shua Fitness's trades at 2.3x LTM EV/Revenue multiple, and 17.3x LTM EBITDA.
Analysts estimate Shua Fitness's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Shua Fitness and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $458M | XXX | XXX | XXX |
| EV/Revenue | 2.3x | XXX | XXX | XXX |
| EV/EBITDA | 18.3x | XXX | XXX | XXX |
| P/E | 40.4x | XXX | XXX | XXX |
| P/E/Growth | 1.9x | XXX | XXX | XXX |
| EV/FCF | 41.8x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpShua Fitness's NTM/LTM revenue growth is 8%
Shua Fitness's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, Shua Fitness's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Shua Fitness's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Shua Fitness and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 0% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 13% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -22% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 21% | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 6% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 2% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 3% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 22% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Nykaa | XXX | XXX | XXX | XXX | XXX | XXX |
| Keep Inc. | XXX | XXX | XXX | XXX | XXX | XXX |
| Technogym | XXX | XXX | XXX | XXX | XXX | XXX |
| Escalade | XXX | XXX | XXX | XXX | XXX | XXX |
| Movano | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Shua Fitness acquired XXX companies to date.
Last acquisition by Shua Fitness was XXXXXXXX, XXXXX XXXXX XXXXXX . Shua Fitness acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Shua Fitness founded? | Shua Fitness was founded in 1996. |
| Where is Shua Fitness headquartered? | Shua Fitness is headquartered in China. |
| Is Shua Fitness publicy listed? | Yes, Shua Fitness is a public company listed on SHG. |
| What is the stock symbol of Shua Fitness? | Shua Fitness trades under 605299 ticker. |
| When did Shua Fitness go public? | Shua Fitness went public in 2020. |
| Who are competitors of Shua Fitness? | Similar companies to Shua Fitness include e.g. Nykaa, Keep Inc., Technogym, Escalade. |
| What is the current market cap of Shua Fitness? | Shua Fitness's current market cap is $502M |
| What is the current revenue of Shua Fitness? | Shua Fitness's last 12-month revenue is $200M. |
| What is the current EBITDA of Shua Fitness? | Shua Fitness's last 12-month EBITDA is $26.5M. |
| What is the current EV/Revenue multiple of Shua Fitness? | Current revenue multiple of Shua Fitness is 2.3x. |
| What is the current EV/EBITDA multiple of Shua Fitness? | Current EBITDA multiple of Shua Fitness is 17.3x. |
| What is the current revenue growth of Shua Fitness? | Shua Fitness revenue growth between 2023 and 2024 was 0%. |
| Is Shua Fitness profitable? | Yes, Shua Fitness is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
