Shua Fitness - Public Comps and Valuation Multiples

Shua Fitness Overview

About Shua Fitness

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.

Founded

1996

HQ

Employees

n/a

Website

shuhua.cn

Sectors

Fitness & Wellness
Sports & Leisure
SportsTech

Financials

LTM Revenue $216M

LTM EBITDA $18.0M

EV

$563M

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Shua Fitness Financials

As of October 2025, Shua Fitness reported last 12-month revenue of $216M and EBITDA of $18.0M.

In the same period, Shua Fitness generated $66.5M in LTM gross profit and $11.5M in net income.

See Shua Fitness valuation multiples based on analyst estimates

Shua Fitness P&L

In the most recent fiscal year, Shua Fitness reported revenue of $200M and EBITDA of $25.6M.

Shua Fitness expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Shua Fitness valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$216M	XXX	$200M	XXX	XXX	XXX
Gross Profit	$66.5M	XXX	$61.1M	XXX	XXX	XXX
Gross Margin	31%	XXX	31%	XXX	XXX	XXX
EBITDA	$18.0M	XXX	$25.6M	XXX	XXX	XXX
EBITDA Margin	8%	XXX	13%	XXX	XXX	XXX
EBIT	$14.8M	XXX	$17.4M	XXX	XXX	XXX
EBIT Margin	7%	XXX	9%	XXX	XXX	XXX
Net Profit	$11.5M	XXX	$12.7M	XXX	XXX	XXX
Net Margin	5%	XXX	6%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Shua Fitness including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $216M. EBITDA for the last twelve months was $18.0M. In the most recent fiscal year, Shua Fitness achieved $200M in revenue and $25.6M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$216M	Analyst estimates available to subscribers	$200M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$66.5M	Analyst estimates available to subscribers	$61.1M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	30.8% gross margin	Analyst estimates available to subscribers	30.6% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$18.0M	Analyst estimates available to subscribers	$25.6M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	8.3% EBITDA margin	Analyst estimates available to subscribers	12.8% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$14.8M	Analyst estimates available to subscribers	$17.4M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	6.9% EBIT margin	Analyst estimates available to subscribers	8.7% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$11.5M	Analyst estimates available to subscribers	$12.7M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	5.3% net profit margin	Analyst estimates available to subscribers	6.4% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	n/a	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Shua Fitness

This financial data table provides comprehensive performance metrics for Shua Fitness, a company based in China. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Shua Fitness generated $216M in revenue over the last twelve months.
The company achieved $18.0M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $66.5M.
Net income over the last twelve months reached $11.5M.

Fiscal Year Performance

In the most recent fiscal year, Shua Fitness reported $200M in total revenue.
Fiscal year EBITDA was $25.6M.
The company maintained a gross profit margin of 30.6% in the most recent fiscal year.
EBITDA margin for the fiscal year was 12.8%.
Net profit margin reached 6.4% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Shua Fitness. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Shua Fitness Stock Performance

Shua Fitness has current market cap of CNY 4.2B (or $589M), and EV of CNY 4.0B (or $563M).

Market Cap Evolution

Shua Fitness Stock Data

As of November 28, 2025, Shua Fitness's stock price is CNY 10 (or $1).

See Shua Fitness trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$563M	$589M	XXX	XXX	XXX	XXX	$0.03

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

Shua Fitness Valuation Multiples

Shua Fitness's trades at 2.8x EV/Revenue multiple, and 21.9x EV/EBITDA.

See valuation multiples for Shua Fitness and 15K+ public comps

Shua Fitness Financial Valuation Multiples

As of November 28, 2025, Shua Fitness has market cap of $589M and EV of $563M.

Equity research analysts estimate Shua Fitness's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Shua Fitness has a P/E ratio of 51.0x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$589M	XXX	$589M	XXX	XXX	XXX
EV (current)	$563M	XXX	$563M	XXX	XXX	XXX
EV/Revenue	2.6x	XXX	2.8x	XXX	XXX	XXX
EV/EBITDA	31.3x	XXX	21.9x	XXX	XXX	XXX
EV/EBIT	38.0x	XXX	32.3x	XXX	XXX	XXX
EV/Gross Profit	8.5x	XXX	n/a	XXX	XXX	XXX
P/E	51.0x	XXX	46.2x	XXX	XXX	XXX
EV/FCF	n/a	XXX	50.2x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Shua Fitness Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Shua Fitness Margins & Growth Rates

Shua Fitness's last 12 month revenue growth is 9%

Shua Fitness's revenue per employee in the last FY averaged n/a, while opex per employee averaged n/a for the same period.

Shua Fitness's rule of 40 is 25% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Shua Fitness's rule of X is 31% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for Shua Fitness and other 15K+ public comps

Shua Fitness Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	9%	XXX	9%	XXX	XXX	XXX
EBITDA Margin	8%	XXX	13%	XXX	XXX	XXX
EBITDA Growth	36%	XXX	-28%	XXX	XXX	XXX
Rule of 40	25%	XXX	22%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	31%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	n/a	XXX	XXX	XXX
Opex per Employee	XXX	XXX	n/a	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	6%	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	3%	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	22%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial