Valuation Shanghai Baosight Software Co.,Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 13/05/2026			5-day change	1st Jan Change
24.18 ^CNY	+2.07%		+0.75%	+16.76%

05-08	HSBC sees AI upside for China software stocks despite global jitters	RE
04-22	Baosight's Q1 Profit Drops 14%, Revenue Rises 4%; Shares Up 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	80,806	76,744	96,917	71,680	49,637	56,882	-	-
Change	-	-5.03%	26.29%	-26.04%	-30.75%	14.6%	-	-
Enterprise Value (EV) ¹	76,727	72,026	91,131	67,281	46,167	53,587	52,633	52,133
Change	-	-6.13%	26.52%	-26.17%	-31.38%	16.07%	-1.78%	-0.95%
P/E ratio	49.9x	40.4x	45.9x	37.3x	-	47.4x	32.1x	31.2x
PBR	10.3x	8.9x	10.4x	7.4x	-	5.87x	4.54x	5.02x
PEG	-	2.2x	3x	-3.3x	-	-	0.7x	10.32x
Capitalization / Revenue	6.87x	5.84x	7.5x	5.25x	4.52x	4.77x	3.7x	3.59x
EV / Revenue	6.52x	5.48x	7.06x	4.93x	4.21x	4.5x	3.42x	3.29x
EV / EBITDA	31.4x	25.2x	27.5x	22.4x	24x	25.9x	21.5x	18.7x
EV / EBIT	38.3x	30.1x	32.3x	27x	32.5x	33.1x	22.4x	21.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.5342	0.5556	0.8333	0.6	-	0.26	0.317	0.3662
Rate of return	1.64%	1.79%	2.05%	2.05%	-	1.08%	1.31%	1.51%
EPS ²	0.6517	0.7694	0.8867	0.785	-	0.51	0.7525	0.7753
Distribution rate	82%	72.2%	94%	76.4%	-	51%	42.1%	47.2%
Net sales ¹	11,759	13,150	12,916	13,644	10,972	11,920	15,382	15,865
EBITDA ¹	2,442	2,861	3,308	3,001	1,928	2,065	2,448	2,783
EBIT ¹	2,004	2,390	2,818	2,494	1,420	1,619	2,349	2,433
Net income ¹	1,819	2,186	2,554	2,265	1,305	1,457	2,160	2,226
Net Debt ¹	-4,079	-4,718	-5,786	-4,399	-3,470	-3,296	-4,249	-4,750
Reference price ²	32.49	31.11	40.67	29.26	20.71	24.18	24.18	24.18
Nbr of stocks (in thousands)	2,845,717	2,845,711	2,884,071	2,883,804	2,870,779	2,870,779	-	-
Announcement Date	08/03/22	04/04/23	29/03/24	31/03/25	30/03/26	-	-	-

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.($)
SHANGHAI BAOSIGHT SOFTWARE CO.,LTD.	46.45x	4.4x	25.4x	1.1%	8.21B
ORACLE CORPORATION	32.13x	9.5x	17.59x	1.02%	537B
SAP SE	20.37x	3.94x	12.09x	1.9%	195B
SERVICENOW, INC.	45.47x	5.25x	14.49x	-.--%	91.79B
STRATEGY INCORPORATED	3.48x	141.16x	1202.8x	-.--%	64.72B
CONSTELLATION SOFTWARE INC.	34.71x	2.85x	10.03x	0.23%	37.14B
FAIR ISAAC CORPORATION	28.5x	11.23x	18.31x	-.--%	25.19B
TOAST, INC.	26.54x	1.54x	14.09x	-.--%	13.48B
TRIMBLE, INC.	25.16x	3.58x	12.07x	-	13.17B
GUIDEWIRE SOFTWARE, INC.	77.64x	7.18x	32.2x	-.--%	11.12B
Average	34.04x	19.06x	135.91x	0.47%	99.71B
Weighted average by Cap.	29.66x	16.11x	93.00x	0.95%