Company Valuation: Wuxi Sunlit Science and Technology Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 156.8 90.54 99.06 73.6 83.65 156.4
Change - -42.25% 9.42% -25.71% 13.67% 86.92%
Enterprise Value (EV) 1 -61.57 -76.51 -11.21 -97.62 -97.67 -190.8
Change - -24.28% 85.35% -770.73% -0.04% -95.35%
P/E 19.4x 37.4x 21x 3.26x 2.85x 3.16x
PBR 0.25x 0.14x 0.16x 0.11x 0.12x 0.22x
PEG - -0.5x 0.2x 0x 0.1x 0x
Capitalization / Revenue 1.16x 0.74x 0.59x 0.35x 0.27x 0.3x
EV / Revenue -0.46x -0.63x -0.07x -0.47x -0.31x -0.37x
EV / EBITDA 215x -6.2x -0.72x -4.41x -3.35x -3.4x
EV / EBIT 7.17x -23x -1.86x -8x -5.28x -4.2x
EV / FCF 0.73x 1.47x 0.22x -2x -1.46x -1.44x
FCF Yield 137% 67.8% 452% -50.1% -68.3% -69.3%
Dividend per Share 2 - 0.05 - 0.08 0.08 0.08
Rate of return - 7.07% - 13.9% 12.2% 6.55%
EPS 2 0.0631 0.0189 0.0368 0.1766 0.2293 0.387
Distribution rate - 265% - 45.3% 34.9% 20.7%
Net sales 1 134.8 121.6 167 208 313.3 516
EBITDA 1 -0.286 12.35 15.62 22.14 29.16 56.15
EBIT 1 -8.588 3.333 6.027 12.2 18.51 45.42
Net income 1 8.079 2.419 4.711 22.6 29.35 49.54
Net Debt 1 -218.3 -167 -110.3 -171.2 -181.3 -347.2
Reference price 2 1.225 0.707 0.774 0.575 0.654 1.222
Nbr of stocks (in thousands) 128,000 128,000 128,000 128,000 128,000 128,000
Announcement Date 28/04/20 28/04/21 28/04/22 21/04/23 19/04/24 17/04/25
1CNY in Million2CNY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 31.65M
29.45x5.26x19.18x0.89% 115B
31.03x4.87x18.38x1.72% 88.57B
28.84x3.29x19.03x0.72% 63.15B
40.5x6.32x27.89x1.88% 59.03B
39.31x7.96x23.3x-.--% 57.12B
24.58x4.73x16.3x2.43% 34.54B
30.12x3.98x15.01x0.11% 29.27B
22.9x3.31x14.27x1.02% 27.66B
18.89x3.19x10.28x1.59% 26.13B
Average 29.51x 4.77x 18.18x 1.15% 50.05B
Weighted average by Cap. 30.87x 5.05x 19.34x 1.14%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Wuxi Sunlit Science and Technology Company Limited

Historical PBR trend

Valuation ratios - PBR - Wuxi Sunlit Science and Technology Company Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Wuxi Sunlit Science and Technology Company Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Wuxi Sunlit Science and Technology Company Limited

  1. Stock Market
  2. Stocks
  3. 1289 Stock
  4. Valuation Wuxi Sunlit Science and Technology Company Limited