Company Valuation: BeiJing Seeyon Internet Software Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,478 5,320 3,957 2,214 2,828 2,188 - -
Change - -2.88% -25.61% -44.05% 27.71% -22.61% - -
Enterprise Value (EV) 5,478 5,320 3,957 2,214 2,828 2,188 2,188 2,188
Change - -2.88% -25.61% -44.05% 27.71% -22.61% 0% 0%
P/E 42.9x 56.9x -13.5x -9.79x -12.7x -30.3x -75.3x 37.6x
PBR 3.86x 3.67x 2.84x 2.21x 3.56x 2.51x - -
PEG - -2.1x 0x 0.5x 6.51x 0.4x 1.3x -0x
Capitalization / Revenue 5.31x 5.15x 3.63x 2.62x 3.13x 2.2x 1.97x 1.75x
EV / Revenue 0x 0x 0x 0x 0x 2.2x 1.97x 1.75x
EV / EBITDA 0x 0x -0x -0x -0x -45.6x - -
EV / EBIT 0x 0x -0x -0x -0x -18.9x -62.5x 36.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.2013 0.13 - - - - -
Rate of return - 0.44% 0.38% - - - - -
EPS 2 1.114 0.8121 -2.57 -2.05 -2.01 -0.645 -0.26 0.52
Distribution rate - 24.8% -5.06% - - - - -
Net sales 1 1,031 1,032 1,091 846.5 903.2 993 1,109 1,251
EBITDA 1 144.4 85.33 -26.1 -209.6 -199 -48 - -
EBIT 1 139.7 95.81 -29.07 -245.4 -243.2 -116 -35 60
Net income 1 127.5 94.08 -36.66 -235.6 -231.8 -104 -30 60
Net Debt - - - - - - - -
Reference price 2 47.75 46.21 34.61 20.07 25.43 19.57 19.57 19.57
Nbr of stocks (in thousands) 114,715 115,129 114,342 110,324 111,200 111,821 - -
Announcement Date 25/02/22 27/02/23 27/02/24 28/02/25 20/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-30.95x - - -.--% 333M
21.76x6.12x10.73x1.38% 437B
26.39x5.3x16.7x1.44% 245B
91.13x8.87x23.74x-.--% 146B
-7.39x127.57x1699.51x-.--% 62.32B
33.86x3.19x11.75x0.2% 41.88B
23.41x9.57x15.62x-.--% 19B
31.17x2.04x18.5x-.--% 17.23B
-213.77x3.78x12.66x - 13.83B
38.23x3.39x9.54x-.--% 12.99B
Average 1.38x 18.87x 202.08x 0.34% 99.54B
Weighted average by Cap. 28.85x 13.73x 120.15x 0.98%

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

  1. Stock Market
  2. Stocks
  3. 688369 Stock
  4. Valuation BeiJing Seeyon Internet Software Corp.