Valuation Beijing Electronic Zone High-tech Group Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 06/09/2024			5-day change	1st Jan Change
2.980 ^CNY	-0.67%		+0.68%	-33.33%

23/08	Beijing Electronic Zone High-tech Group Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2024	CI
29/04	Beijing Electronic Zone High-tech Group Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	6,835	5,906	6,052	4,609	4,362	5,000
Change	-	-13.58%	2.46%	-23.84%	-5.34%	14.62%
Enterprise Value (EV) ¹	6,884	9,073	9,606	7,904	9,520	11,060
Change	-	31.79%	5.88%	-17.72%	20.45%	16.17%
P/E ratio	16.5x	17x	11.5x	137x	7.36x	-27.9x
PBR	1.04x	0.89x	0.87x	0.67x	0.58x	0.68x
PEG	-	-1x	0.2x	-1.5x	0x	0x
Capitalization / Revenue	3.06x	3.24x	1.6x	2.35x	0.85x	1.77x
EV / Revenue	3.08x	4.97x	2.55x	4.02x	1.85x	3.92x
EV / EBITDA	10.4x	17.5x	12.8x	25.6x	10.3x	37.1x
EV / EBIT	11.1x	19.8x	13.8x	33.1x	11.2x	60.7x
EV / FCF	-2.37x	-3.18x	-37.2x	6.36x	2,460x	-272x
FCF Yield	-42.1%	-31.5%	-2.68%	15.7%	0.04%	-0.37%
Dividend per Share ²	0.137	0.134	0.14	0.015	0.053	-
Rate of return	2.24%	2.54%	2.59%	0.36%	1.36%	-
EPS ²	0.37	0.31	0.47	0.03	0.53	-0.16
Distribution rate	37%	43.2%	29.8%	50%	10%	-
Net sales ¹	2,234	1,825	3,770	1,965	5,150	2,821
EBITDA ¹	664	519.9	750.5	308.8	924.6	298.1
EBIT ¹	621.7	457.3	694.4	238.7	849.4	182.2
Net income ¹	409.9	351	520.7	31.57	591.9	-177.3
Net Debt ¹	49.51	3,167	3,555	3,295	5,158	6,060
Reference price ²	6.110	5.280	5.410	4.120	3.900	4.470
Nbr of stocks (in thousands)	11,18,585	11,18,585	11,18,585	11,18,585	11,18,585	11,18,585
Announcement Date	26/04/19	17/04/20	22/04/21	19/04/22	20/04/23	29/04/24

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CA IMMOBILIEN ANLAGEN AG	-203.8x	18.64x	26.51x	+3.27%	2.9B
HUFVUDSTADEN AB	-1504.21x	11.94x	25.26x	+2.06%	2.68B
ENTRA ASA	-297.15x	16.99x	19.82x	-.--%	2.21B
HYSAN DEVELOPMENT COMPANY LIMITED	8.8x	11.76x	15.7x	+8.94%	1.59B
HEIWA REAL ESTATE CO., LTD.	15.77x	8.51x	19.32x	+3.13%	939M
CROMWELL PROPERTY GROUP	13.33x	8.47x	9.33x	+7.56%	700M
TKP CORPORATION	13.15x	1.25x	8.71x	-.--%	490M
Average	-279.16x	11.08x	17.81x	+3.57%	1.64B
Weighted average by Cap.	-454.30x	13.63x	21.05x	+3.26%