BEIJING STARNETO TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.98 CNY | -10.02% |
|
-23.39% | -40.90% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,884 | 3,417 | 6,777 | 6,099 | 5,376 | 5,619 |
| Enterprise Value (EV) 1 | 2,918 | 3,527 | 6,640 | 6,019 | 5,405 | 5,183 |
| P/E ratio | 150 x | 272 x | 61.7 x | 37.9 x | 24.7 x | 100 x |
| Yield | - | - | 0.23% | 0.38% | 1.05% | - |
| Capitalization / Revenue | 7.17 x | 9.78 x | 10.1 x | 7.94 x | 5 x | 7.29 x |
| EV / Revenue | 7.25 x | 10.1 x | 9.9 x | 7.84 x | 5.03 x | 6.72 x |
| EV / EBITDA | 58.9 x | 145 x | 36.4 x | 31 x | 20.2 x | 63.9 x |
| EV / FCF | -16.7 x | -24.2 x | 40.6 x | -428 x | -51.4 x | -68.4 x |
| FCF Yield | -6% | -4.13% | 2.46% | -0.23% | -1.94% | -1.46% |
| Price to Book | 3.39 x | 3.94 x | 6.54 x | 5.66 x | 4.05 x | 2.91 x |
| Nbr of stocks (in thousands) | 1,92,269 | 1,88,551 | 1,88,346 | 1,85,623 | 1,87,574 | 2,07,809 |
| Reference price 2 | 15.00 | 18.12 | 35.98 | 32.86 | 28.66 | 27.04 |
| Announcement Date | 23/04/19 | 15/04/20 | 22/04/21 | 29/03/22 | 19/04/23 | 25/04/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 402.3 | 349.5 | 670.5 | 768.1 | 1,074 | 770.9 |
| EBITDA 1 | 49.5 | 24.26 | 182.3 | 194.3 | 267.1 | 81.14 |
| EBIT 1 | 32.66 | 5.807 | 162.9 | 174.9 | 249 | 65.86 |
| Operating Margin | 8.12% | 1.66% | 24.3% | 22.78% | 23.18% | 8.54% |
| Earnings before Tax (EBT) 1 | 43.09 | 16.07 | 152.4 | 193.3 | 265.1 | 60.39 |
| Net income 1 | 18.51 | 12.02 | 110.1 | 161.1 | 215.5 | 53.98 |
| Net margin | 4.6% | 3.44% | 16.42% | 20.97% | 20.05% | 7% |
| EPS 2 | 0.1000 | 0.0667 | 0.5833 | 0.8667 | 1.158 | 0.2700 |
| Free Cash Flow 1 | -175.1 | -145.7 | 163.5 | -14.05 | -105.1 | -75.77 |
| FCF margin | -43.53% | -41.68% | 24.38% | -1.83% | -9.78% | -9.83% |
| FCF Conversion (EBITDA) | - | - | 89.66% | - | - | - |
| FCF Conversion (Net income) | - | - | 148.47% | - | - | - |
| Dividend per Share | - | - | 0.0833 | 0.1250 | 0.3000 | - |
| Announcement Date | 23/04/19 | 15/04/20 | 22/04/21 | 29/03/22 | 19/04/23 | 25/04/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 |
|---|---|---|
| Net sales 1 | - | 126.8 |
| EBITDA | - | - |
| EBIT 1 | - | 17.24 |
| Operating Margin | - | 13.59% |
| Earnings before Tax (EBT) | - | - |
| Net income | 21.14 | - |
| Net margin | - | - |
| EPS 2 | 0.1167 | 0.1000 |
| Dividend per Share | - | - |
| Announcement Date | 25/04/23 | 17/08/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 33.7 | 109 | - | - | 29.6 | - |
| Net Cash position 1 | - | - | 137 | 80.7 | - | 436 |
| Leverage (Debt/EBITDA) | 0.6812 x | 4.497 x | - | - | 0.1107 x | - |
| Free Cash Flow 1 | -175 | -146 | 163 | -14 | -105 | -75.8 |
| ROE (net income / shareholders' equity) | 4.66% | 1.3% | 13.1% | 15.1% | 17.9% | 3.25% |
| ROA (Net income/ Total Assets) | 1.24% | 0.23% | 6.33% | 5.91% | 7.24% | 1.59% |
| Assets 1 | 1,498 | 5,168 | 1,740 | 2,725 | 2,978 | 3,391 |
| Book Value Per Share 2 | 4.420 | 4.610 | 5.500 | 5.800 | 7.070 | 9.280 |
| Cash Flow per Share 2 | 0.8500 | 0.4400 | 1.720 | 1.240 | 1.040 | 1.910 |
| Capex 1 | 34 | 8.14 | 30.7 | 8.99 | 3.78 | 13.1 |
| Capex / Sales | 8.45% | 2.33% | 4.58% | 1.17% | 0.35% | 1.7% |
| Announcement Date | 23/04/19 | 15/04/20 | 22/04/21 | 29/03/22 | 19/04/23 | 25/04/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -40.90% | 510M | |
| -15.81% | 2.14B | |
| -16.03% | 343M |
- Stock Market
- Equities
- 002829 Stock
- Financials Beijing StarNeto Technology Co., Ltd.
