Valuation Beijing Easpring Material Technology CO.,LTD.
Stocks
300073
CNE100000NN1
Electrical Components & Equipment
|
End-of-day quote
Shenzhen S.E.
22/09/2026
|
5-day change | 1st Jan Change | ||
| 38.43 CNY | -0.21% |
|
+2.84% | -33.51% |
Company Valuation: Beijing Easpring Material Technology CO.,LTD.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 44,000 | 28,567 | 19,348 | 20,402 | 31,460 | 20,917 | - | - |
| Change | - | -35.08% | -32.27% | 5.45% | 54.2% | -33.51% | - | - |
| Enterprise Value (EV) 1 | 39,688 | 23,411 | 13,747 | 14,122 | 25,002 | 16,430 | 17,594 | 18,428 |
| Change | - | -41.01% | -41.28% | 2.73% | 77.04% | -34.28% | 7.08% | 4.74% |
| P/E | 36.5x | 12.6x | 10.1x | 43.2x | 47.7x | 18.4x | 13.9x | 11.5x |
| PBR | 4.66x | 2.49x | 1.48x | 1.55x | 2.14x | 1.34x | 1.24x | 1.13x |
| PEG | - | 0.1x | -0.7x | -0.6x | 1.6x | 0.3x | 0.4x | 0.5x |
| Capitalization / Revenue | 5.25x | 1.34x | 1.28x | 2.69x | 3.03x | 1.05x | 0.75x | 0.67x |
| EV / Revenue | 4.74x | 1.1x | 0.91x | 1.86x | 2.41x | 0.82x | 0.63x | 0.59x |
| EV / EBITDA | 29.1x | 8.66x | 5.58x | 15.9x | 22.8x | 9.46x | 7.56x | 6.36x |
| EV / EBIT | 32x | 9.23x | 6.19x | 26.7x | 35.7x | 13x | 10.3x | 8.93x |
| EV / FCF | 277x | 535x | -126x | 19.3x | -32.3x | -8.68x | -6.84x | -11.2x |
| FCF Yield | 0.36% | 0.19% | -0.79% | 5.19% | -3.09% | -11.5% | -14.6% | -8.93% |
| Dividend per Share 2 | 0.424 | 0.668 | 0.752 | 0.2 | 0.283 | 0.5684 | 0.679 | 0.7862 |
| Rate of return | 0.49% | 1.18% | 1.97% | 0.5% | 0.49% | 1.48% | 1.76% | 2.04% |
| EPS 2 | 2.382 | 4.459 | 3.799 | 0.9316 | 1.211 | 2.092 | 2.761 | 3.349 |
| Distribution rate | 17.8% | 15% | 19.8% | 21.5% | 23.4% | 27.2% | 24.6% | 23.5% |
| Net sales 1 | 8,375 | 21,264 | 15,127 | 7,593 | 10,374 | 19,995 | 27,946 | 31,373 |
| EBITDA 1 | 1,364 | 2,702 | 2,464 | 889.8 | 1,098 | 1,737 | 2,329 | 2,898 |
| EBIT 1 | 1,240 | 2,536 | 2,221 | 529.6 | 700 | 1,269 | 1,702 | 2,063 |
| Net income 1 | 1,091 | 2,256 | 1,924 | 471.8 | 632.3 | 1,139 | 1,503 | 1,824 |
| Net Debt 1 | -4,312 | -5,156 | -5,602 | -6,280 | -6,458 | -4,487 | -3,323 | -2,489 |
| Reference price 2 | 86.87 | 56.40 | 38.20 | 40.28 | 57.80 | 38.51 | 38.51 | 38.51 |
| Nbr of stocks (in thousands) | 506,501 | 506,501 | 506,501 | 506,501 | 544,294 | 544,294 | - | - |
| Announcement Date | 09/03/22 | 14/03/23 | 29/03/24 | 31/03/25 | 30/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.41x | 0.82x | 9.48x | 1.48% | 3.13B | |
| -245.7x | 3.36x | 19.12x | -.--% | 59.92B | |
| 64.29x | 3.25x | 19.72x | 0.04% | 30.18B | |
| 15.19x | 1.32x | 11.21x | 1.62% | 16.22B | |
| 228.32x | - | - | - | 11.25B | |
| 504.36x | 4.24x | 56.43x | 0.07% | 7.36B | |
| 21.79x | 1.34x | 10.8x | 0.65% | 7.22B | |
| 15.75x | - | - | 0.63% | 6.44B | |
| 18.98x | 0.57x | 7.84x | 1.19% | 5.4B | |
| 23.16x | 2.6x | 13.15x | 0.8% | 4.48B | |
| Average | 66.45x | 2.19x | 18.47x | 0.72% | 15.16B | |
| Weighted average by Cap. | -37.81x | 2.83x | 19.02x | 0.37% |
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
- Stock Market
- Stocks
- 300073 Stock
- Valuation Beijing Easpring Material Technology CO.,LTD.
Select your edition
All financial news and data tailored to specific country editions
