Company Valuation: BeiJing Seeyon Internet Software Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,478 5,320 3,957 2,214 2,828 1,751 - -
Change - -2.88% -25.61% -44.05% 27.71% -38.07% - -
Enterprise Value (EV) 5,478 5,320 3,957 2,214 2,828 1,751 1,751 1,751
Change - -2.88% -25.61% -44.05% 27.71% -38.07% 0% 0%
P/E 42.9x 56.9x -13.5x -9.79x -12.7x -24.4x -60.6x 30.3x
PBR 3.86x 3.67x 2.84x 2.21x 3.56x 2.02x - -
PEG - -2.1x 0x 0.5x 6.51x 0.4x 1x -0x
Capitalization / Revenue 5.31x 5.15x 3.63x 2.62x 3.13x 1.76x 1.58x 1.4x
EV / Revenue 0x 0x 0x 0x 0x 1.76x 1.58x 1.4x
EV / EBITDA 0x 0x -0x -0x -0x -36.5x - -
EV / EBIT 0x 0x -0x -0x -0x -15.1x -50x 29.2x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.2013 0.13 - - - - -
Rate of return - 0.44% 0.38% - - - - -
EPS 2 1.114 0.8121 -2.57 -2.05 -2.01 -0.645 -0.26 0.52
Distribution rate - 24.8% -5.06% - - - - -
Net sales 1 1,031 1,032 1,091 846.5 903.2 993 1,109 1,251
EBITDA 1 144.4 85.33 -26.1 -209.6 -199 -48 - -
EBIT 1 139.7 95.81 -29.07 -245.4 -243.2 -116 -35 60
Net income 1 127.5 94.08 -36.66 -235.6 -231.8 -104 -30 60
Net Debt - - - - - - - -
Reference price 2 47.75 46.21 34.61 20.07 25.43 15.75 15.75 15.75
Nbr of stocks (in thousands) 1,14,715 1,15,129 1,14,342 1,10,324 1,11,200 1,11,200 - -
Announcement Date 25/02/22 27/02/23 27/02/24 28/02/25 20/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-24.42x - - -.--% 26Cr
17.87x5.2x9.29x1.78% 33TCr
19.9x3.97x12.48x1.95% 18TCr
63.84x6.24x16.72x-.--% 10TCr
31.78x3.04x11x0.21% 4.01TCr
12.41x77.63x662.03x-.--% 3.29TCr
32.5x12.7x20.65x-.--% 2.87TCr
32.76x1.99x18.17x-.--% 1.68TCr
23.43x3.38x11.37x - 1.23TCr
79.02x7.48x32.09x-.--% 1.15TCr
Average 28.91x 13.52x 88.20x 0.44% 7.6TCr
Weighted average by Cap. 26.92x 8.28x 40.43x 1.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 688369 Stock
  4. Valuation BeiJing Seeyon Internet Software Corp.