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 2,205 - -
Change - -2.88% -25.61% -44.05% 27.71% -22.02% - -
Enterprise Value (EV) 5,478 5,320 3,957 2,214 2,828 2,205 2,205 2,205
Change - -2.88% -25.61% -44.05% 27.71% -22.02% 0% 0%
P/E 42.9x 56.9x -13.5x -9.79x -12.7x -30x -74.5x 37.2x
PBR 3.86x 3.67x 2.84x 2.21x 3.56x 2.48x - -
PEG - -2.1x 0x 0.5x 6.51x 0.4x 1.2x -0x
Capitalization / Revenue 5.31x 5.15x 3.63x 2.62x 3.13x 2.22x 1.99x 1.76x
EV / Revenue 0x 0x 0x 0x 0x 2.22x 1.99x 1.76x
EV / EBITDA 0x 0x -0x -0x -0x -45.9x - -
EV / EBIT 0x 0x -0x -0x -0x -19x -63x 36.8x
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 19.36 19.36 19.36
Nbr of stocks (in thousands) 1,14,715 1,15,129 1,14,342 1,10,324 1,11,200 1,11,821 - -
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.($)
-30.02x - - -.--% 32Cr
19.96x5.74x10.05x1.5% 40TCr
26.05x5.23x16.47x1.46% 24TCr
85.09x8.26x22.11x-.--% 14TCr
-6.7x129.93x1812.44x-.--% 6.04TCr
34.58x3.26x11.98x0.2% 4.28TCr
22.37x9.24x15.08x-.--% 1.82TCr
31.72x2.08x18.85x-.--% 1.76TCr
-207.24x3.68x12.31x - 1.34TCr
36.85x3.25x9.17x-.--% 1.25TCr
Average 1.27x 18.96x 214.27x 0.35% 9.44TCr
Weighted average by Cap. 27.09x 13.74x 129.05x 1.04%

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.