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 2,156 - -
Change - -2.88% -25.61% -44.05% 27.71% -23.75% - -
Enterprise Value (EV) 5,478 5,320 3,957 2,214 2,828 2,156 2,156 2,156
Change - -2.88% -25.61% -44.05% 27.71% -23.75% 0% 0%
P/E 42.9x 56.9x -13.5x -9.79x -12.7x -21.5x -74.6x 37.3x
PBR 3.86x 3.67x 2.84x 2.21x 3.56x 2.49x - -
PEG - -2.1x 0x 0.5x 6.51x 0.4x 1x -0x
Capitalization / Revenue 5.31x 5.15x 3.63x 2.62x 3.13x 2.17x 1.94x 1.72x
EV / Revenue 0x 0x 0x 0x 0x 2.17x 1.94x 1.72x
EV / EBITDA 0x 0x -0x -0x -0x -44.9x - -
EV / EBIT 0x 0x -0x -0x -0x -18.6x -61.6x 35.9x
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 -0.9 -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 19.39 19.39 19.39
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-21.54x - - -.--% 32Cr
21.96x6.02x10.62x1.45% 40TCr
19.27x4.01x12.55x1.93% 19TCr
53.44x6.33x17.41x-.--% 11TCr
33.29x3.16x11.37x0.2% 4.19TCr
4.65x83.2x704.68x-.--% 3.54TCr
33.5x12.99x21.16x-.--% 2.95TCr
32.42x1.97x17.96x-.--% 1.67TCr
23.61x3.37x11.37x - 1.24TCr
76.18x7.28x31.18x-.--% 1.12TCr
Average 27.68x 14.26x 93.14x 0.4% 8.48TCr
Weighted average by Cap. 26.61x 8.84x 41.78x 1.14%

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.