Company Valuation: New Universal Science and Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,022 4,282 2,825 2,598 1,806 2,119
Change - 111.73% -34.02% -8.03% -30.51% 17.38%
Enterprise Value (EV) 1 2,292 4,432 3,007 2,779 2,109 2,006
Change - 93.36% -32.16% -7.58% -24.11% -4.9%
P/E -5.37x -14.6x -37.9x -12.8x -4.1x -5.97x
PBR 2.9x 4.85x 3.47x 4.22x 67.6x 48.9x
PEG - 0.4x 0.5x -0x -0x 0.3x
Capitalization / Revenue 4.57x 6.26x 4.98x 11.1x 13.8x 17.1x
EV / Revenue 5.18x 6.48x 5.3x 11.9x 16.1x 16.2x
EV / EBITDA -65.6x 2,776x -43.1x -15.8x -8.67x -9.67x
EV / EBIT -44.2x -265x -35.3x -14.4x -7.86x -8.23x
EV / FCF -21.8x -13.9x -65.8x 81.1x 38.6x 14.8x
FCF Yield -4.59% -7.21% -1.52% 1.23% 2.59% 6.76%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.82 -1.1 -0.28 -0.74 -1.6 -1.29
Distribution rate - - - - - -
Net sales 1 442.8 684.4 567.4 234 130.7 123.9
EBITDA 1 -34.96 1.597 -69.81 -175.4 -243.2 -207.4
EBIT 1 -51.82 -16.74 -85.21 -192.4 -268.3 -243.8
Net income 1 -370.5 -275.9 -75.77 -201.9 -441.5 -341.7
Net Debt 1 269.6 149.8 181.3 180.4 303.2 -113.8
Reference price 2 9.770 16.060 10.600 9.440 6.560 7.700
Nbr of stocks (in thousands) 206,993 266,621 266,534 275,259 275,259 275,259
Announcement Date 28/04/21 27/04/22 25/04/23 25/04/24 29/04/25 26/04/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 278M
31.55x5.49x20.13x0.82% 124B
35.48x5.59x21.2x1.51% 99.99B
45.46x9.22x26.98x-.--% 66.06B
27.47x3.15x18.17x0.76% 60.08B
40.25x6.26x27.64x1.93% 58.3B
28.17x5.21x18.26x2.13% 36.71B
31.54x4.16x15.72x0.11% 30.73B
21.77x3.8x12.14x1.4% 30.22B
21.16x3.07x13.27x1.11% 25.84B
Average 31.43x 5.11x 19.28x 1.08% 53.24B
Weighted average by Cap. 33.22x 5.48x 20.61x 1.06%

Y-o-Y evolution of P/E

Valuation ratios - P/E - New Universal Science and Technology Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - New Universal Science and Technology Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - New Universal Science and Technology Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - New Universal Science and Technology Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 300472 Stock
  4. Valuation New Universal Science and Technology Co., Ltd.