Valuation Beijing VRV Software Corporation Limited

Equities

End-of-day quote Shenzhen S.E. Other stock markets 16/07/2025			5-day change	1st Jan Change
5.510 ^CNY	-0.72%		-0.18%	+4.36%

04-28	Beijing VRV Software Corporation Limited Reports Earnings Results for the First Quarter Ended March 31, 2025	CI
04-20	Beijing VRV Software Corporation Limited Reports Earnings Results for the Full Year Ended December 31, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	10,569	8,076	8,844	5,915	6,887	7,655
Change	-	-23.59%	9.52%	-33.11%	16.42%	11.16%
Enterprise Value (EV) ¹	10,074	7,675	8,663	5,871	6,886	7,802
Change	-	-23.82%	12.88%	-32.23%	17.28%	13.31%
P/E ratio	473x	313x	-20.1x	-31.5x	1,056x	-52.9x
PBR	4.7x	3.69x	5.09x	3.82x	4.46x	5.47x
PEG	-	20.1x	0x	0.5x	-10x	0x
Capitalization / Revenue	14.6x	12.6x	13.1x	10.9x	10.1x	14.8x
EV / Revenue	14x	12x	12.8x	10.8x	10.1x	15.1x
EV / EBITDA	415x	292x	-17.5x	-26.4x	299x	-62.7x
EV / EBIT	1,216x	755x	-16.9x	-24.7x	838x	-50.2x
EV / FCF	-59.4x	-155x	145x	-150x	-164x	-83.6x
FCF Yield	-1.68%	-0.65%	0.69%	-0.67%	-0.61%	-1.2%
Dividend per Share ²	0.003	0.004	-	-	-	-
Rate of return	0.04%	0.07%	-	-	-	-
EPS ²	0.0154	0.0178	-0.3033	-0.1294	0.0045	-0.0999
Distribution rate	19.5%	22.5%	-	-	-	-
Net sales ¹	722	640.8	675.2	542.9	682.7	516.7
EBITDA ¹	24.28	26.29	-494.1	-222.1	23.02	-124.4
EBIT ¹	8.286	10.17	-512.1	-237.6	8.219	-155.4
Net income ¹	22.38	25.74	-439.7	-187.6	6.586	-144.8
Net Debt ¹	-494.8	-401	-181	-44.28	-1.056	147.3
Reference price ²	7.290	5.570	6.100	4.080	4.750	5.280
Nbr of stocks (in thousands)	1,449,824	1,449,824	1,449,824	1,449,824	1,449,824	1,449,824
Announcement Date	29/04/20	29/04/21	13/04/22	17/04/23	12/04/24	20/04/25

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BEIJING VRV SOFTWARE CORPORATION LIMITED	-	-	-	-	1.12B
VISA, INC.	32.28x	16.57x	23.61x	0.69%	650B
MASTERCARD, INC.	34.94x	15.98x	25.99x	0.57%	500B
VENUSTECH GROUP INC.	65.35x	4.74x	39.45x	0.9%	2.67B
TOPSEC TECHNOLOGIES GROUP INC.	56.32x	-	-	0.36%	1.34B
NHN KCP CORP.	13.02x	0.25x	5.07x	0.65%	421M
KGINICIS CO.,LTD	5.02x	0.43x	3.58x	4.06%	237M
Average	34.49x	7.59x	19.54x	1.2%	165.03B
Weighted average by Cap.	33.52x	16.28x	24.67x	0.64%