Company Valuation: Shanghai DragonNet Technology Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,899 2,890 2,315 2,691 4,630 3,573
Change - -0.32% -19.89% 16.21% 72.08% -22.83%
Enterprise Value (EV) 1 2,044 2,013 1,621 1,932 3,991 3,147
Change - -1.55% -19.45% 19.18% 106.54% -21.14%
P/E 77.1x 70.9x -759x -38.3x -82.3x -121x
PBR 1.96x 1.91x 1.59x 1.94x 3.62x 2.92x
PEG - 8.51x 7x -0x 4.7x 2.6x
Capitalization / Revenue 5.89x 5.33x 3.87x 6.54x 10.8x 7.64x
EV / Revenue 4.15x 3.71x 2.71x 4.7x 9.32x 6.73x
EV / EBITDA 65.6x 537x -79.1x -22.4x -54.4x -111x
EV / EBIT 107x -214x -48.1x -19.4x -46.7x -74.4x
EV / FCF -86.1x -158x -17.1x 86.9x -39.3x -27.1x
FCF Yield -1.16% -0.63% -5.84% 1.15% -2.54% -3.69%
Dividend per Share 2 0.025 0.0261 - - - -
Rate of return 0.27% 0.28% - - - -
EPS 2 0.12 0.13 -0.01 -0.23 -0.19 -0.1
Distribution rate 20.8% 20.1% - - - -
Net sales 1 492.2 542.1 598.3 411.5 428.4 467.4
EBITDA 1 31.15 3.747 -20.5 -86.27 -73.32 -28.34
EBIT 1 19.17 -9.387 -33.72 -99.46 -85.43 -42.29
Net income 1 38.99 40.07 -3.083 -71.05 -57.76 -30.91
Net Debt 1 -855.2 -877.4 -694.1 -758.4 -639.2 -426.1
Reference price 2 9.250 9.220 7.590 8.820 15.630 12.090
Nbr of stocks (in thousands) 313,457 313,457 305,050 305,050 296,219 295,531
Announcement Date 23/04/21 26/04/22 24/04/23 24/04/24 25/04/25 27/04/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 233M
25.03x4.04x14.03x2.7% 237B
23.05x4.84x11.87x0.72% 198B
16.05x1.83x9.4x2.95% 139B
-565.49x40.19x165.11x-.--% 117B
-134.06x18.45x101.45x-.--% 119B
16.28x2.93x11.32x4.94% 95.11B
22.8x5.91x14.51x2.48% 68.03B
15.27x2.22x9.43x4.99% 49.59B
25.04x2.08x13.19x1.24% 49.17B
Average -61.78x 9.17x 38.92x 2.22% 107.15B
Weighted average by Cap. -59.87x 9.29x 38.74x 2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Shanghai DragonNet Technology Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - Shanghai DragonNet Technology Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Shanghai DragonNet Technology Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Shanghai DragonNet Technology Co.,Ltd.

  1. Stock Market
  2. Stocks
  3. 300245 Stock
  4. Valuation Shanghai DragonNet Technology Co.,Ltd.