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 2,340 - -
Change - -2.88% -25.61% -44.05% 27.71% -17.26% - -
Enterprise Value (EV) 5,478 5,320 3,957 2,214 2,828 2,340 2,340 2,340
Change - -2.88% -25.61% -44.05% 27.71% -17.26% 0% 0%
P/E 42.9x 56.9x -13.5x -9.79x -12.7x -32.6x -80.9x 40.5x
PBR 3.86x 3.67x 2.84x 2.21x 3.56x 2.7x - -
PEG - -2.1x 0x 0.5x 6.51x 0.5x 1.4x -0x
Capitalization / Revenue 5.31x 5.15x 3.63x 2.62x 3.13x 2.36x 2.11x 1.87x
EV / Revenue 0x 0x 0x 0x 0x 2.36x 2.11x 1.87x
EV / EBITDA 0x 0x -0x -0x -0x -48.7x - -
EV / EBIT 0x 0x -0x -0x -0x -20.2x -66.8x 39x
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 21.04 21.04 21.04
Nbr of stocks (in thousands) 114,715 115,129 114,342 110,324 111,200 111,200 - -
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.($)
-32.99x - - -.--% 351M
23.94x6.43x11.5x1.33% 442B
24.97x4.99x15.73x1.52% 234B
80.88x7.86x21.04x-.--% 129B
38.21x3.51x12.84x0.18% 46.82B
-24.3x78.95x681.59x-.--% 36.44B
27.66x10.95x17.88x-.--% 22.55B
35.97x2.37x21.55x-.--% 19.69B
99.35x9.45x40.52x-.--% 14.41B
86.69x3.6x12.03x - 13.14B
Average 36.04x 14.24x 92.74x 0.34% 95.85B
Weighted average by Cap. 33.04x 8.92x 40.17x 1.01%

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.