Valuation Kingdee International Software Group Company Limited
Equities
268
KYG525681477
IT Services & Consulting
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.160 HKD | -1.29% |
|
+11.03% | -31.08% |
| 04-13 | Kingdee International Software posts ARR of subscription services as at Mar 31 | RE |
| 04-13 | Kingdee International Software Logs 19% Higher Annual Recurring Subscription Revenue in Q1 | MT |
Company Valuation: Kingdee International Software Group Company Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 92,241 | 67,889 | 51,441 | 37,506 | 28,467 | 28,186 | 28,186 | - |
| Change | - | -26.4% | -24.23% | -27.09% | -24.1% | -0.98% | 0% | - |
| Enterprise Value (EV) 1 | 88,371 | 65,552 | 49,321 | 34,274 | 25,605 | 25,818 | 25,331 | 23,947 |
| Change | - | -25.82% | -24.76% | -30.51% | -25.29% | 0.83% | -1.89% | -5.46% |
| P/E ratio | -263x | -212x | -131x | -170x | -200x | 452x | 66.4x | 38.9x |
| PBR | 11.8x | 8.94x | 7.08x | 4.15x | 3.53x | 3.44x | 3.19x | 3.03x |
| PEG | - | 24.11x | -5.8x | 3.7x | 5.9x | -3x | 0x | 0.5x |
| Capitalization / Revenue | 27.5x | 16.3x | 10.6x | 6.6x | 4.55x | 6.05x | 3.57x | 3.09x |
| EV / Revenue | 26.3x | 15.7x | 10.1x | 6.04x | 4.09x | 3.68x | 3.2x | 2.63x |
| EV / EBITDA | 1,145x | -2,314x | -284x | 433x | 97.1x | 39.5x | 25.3x | 17x |
| EV / EBIT | -213x | -140x | -84x | -81.6x | -76.4x | 1,016x | 72.1x | 33.5x |
| EV / FCF | 736x | -589x | -96.1x | -141x | 101x | 53.2x | 38.1x | 18.7x |
| FCF Yield | 0.14% | -0.17% | -1.04% | -0.71% | 0.99% | 1.88% | 2.63% | 5.35% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.1012 | -0.0923 | -0.1131 | -0.0607 | -0.0401 | 0.0264 | 0.12 | 0.205 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 3,356 | 4,174 | 4,866 | 5,679 | 6,256 | 7,006 | 7,905 | 9,115 |
| EBITDA 1 | 77.2 | -28.33 | -173.6 | 79.07 | 263.8 | 652.9 | 1,002 | 1,409 |
| EBIT 1 | -415.4 | -466.9 | -587.3 | -419.9 | -335.3 | -42.09 | 351.3 | 714.7 |
| Net income 1 | -335.5 | -302.3 | -389.2 | -209.9 | -142.1 | 92.91 | 422.4 | 718.3 |
| Net Debt 1 | -3,870 | -2,337 | -2,119 | -3,232 | -2,862 | -2,368 | -2,855 | -4,239 |
| Reference price 2 | 26.608 | 19.552 | 14.808 | 10.330 | 8.016 | 7.975 | 7.975 | 7.975 |
| Nbr of stocks (in thousands) | 3,466,599 | 3,472,181 | 3,473,949 | 3,630,898 | 3,551,379 | 3,534,289 | 3,534,289 | - |
| Announcement Date | 24/03/21 | 16/03/22 | 15/03/23 | 18/03/24 | 17/03/25 | 17/03/26 | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 312.02x | 3.74x | 40.17x | -.--% | 4.19B | |
| 22.7x | 3.44x | 8.72x | 0.95% | 167B | |
| -638.83x | 24.25x | 112.92x | -.--% | 69.47B | |
| -31.19x | 8.57x | 14.42x | -.--% | 63.95B | |
| 57.33x | 4.61x | 15.2x | -.--% | 10.62B | |
| 43.54x | 3.4x | 14.05x | -.--% | 10.49B | |
| 453.49x | 9.33x | 25.19x | -.--% | 9.19B | |
| -53.4x | 170.18x | -56.9x | - | 7.96B | |
| -29.26x | 3.9x | 17.96x | -.--% | 5.18B | |
| 682.91x | 5.24x | 25.78x | 0.27% | 4.95B | |
| Average | 81.93x | 23.67x | 21.75x | 0.13% | 35.33B | |
| Weighted average by Cap. | -94.08x | 12.44x | 30.29x | 0.46% |
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
- Equities
- 268 Stock
- Valuation Kingdee International Software Group Company Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition