Company Valuation: AInnovation Technology Group Co., Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Capitalization 1 11,108 4,685 2,996 2,470 2,470 -
Change - -57.83% -36.05% -17.57% 0% -
Enterprise Value (EV) 9,613 4,685 2,996 2,470 2,470 2,470
Change - -51.27% -36.05% -17.57% 0% 0%
P/E ratio -30.8x -8.01x -5.02x -23.4x -89x -55.6x
PBR 4.94x 2.28x 1.94x 1.71x 1.74x 2.04x
PEG 0.6x -0.1x -1.32x 0.3x 1.2x -0.9x
Capitalization / Revenue 7.13x 2.68x 2.45x 1.66x 1.38x 1.08x
EV / Revenue 0x 0x 0x 1.66x 1.38x 1.08x
EV / EBITDA -0x -0x -0x -27.6x - 1,235x
EV / EBIT -0x -0x -0x -19.4x -58.8x -50.4x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.66 -1.05 -1.09 -0.19 -0.05 -0.08
Distribution rate - - - - - -
Net sales 1 1,558 1,751 1,222 1,484 1,792 2,276
EBITDA 1 -361 -569.9 -562.1 -89.5 - 2
EBIT 1 -392.3 -600 -630.6 -127.5 -42 -49
Net income 1 - -582.3 -593.8 -108.7 -27.94 -47.69
Net Debt -1,495 - - - - -
Reference price 2 20.345 8.414 5.469 4.449 4.449 4.449
Nbr of stocks (in thousands) 5,45,984 5,56,728 5,47,794 5,55,097 5,55,097 -
Announcement Date 31/03/23 28/03/24 31/03/25 - - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-23.42x - - - 36Cr
25.14x7.77x14.65x1.33% 41TCr
28.37x5.28x17.01x1.44% 24TCr
44.31x5.92x16.57x-.--% 11TCr
89.7x - - - 4.48TCr
54.2x3.41x12.03x0.23% 3.78TCr
39.38x14.59x23.69x-.--% 3.3TCr
52.14x2.37x23.41x-.--% 1.63TCr
37.78x4.66x16.16x - 1.57TCr
Average 38.62x 6.29x 17.65x 0.5% 9.99TCr
Weighted average by Cap. 33.89x 6.77x 15.97x 1.06%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 2121 Stock
  4. Valuation AInnovation Technology Group Co., Ltd