Company Valuation: CSG Smart Science&Technology Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 7,462 9,215 4,955 5,743 7,779 8,514
Change - 23.49% -46.23% 15.91% 35.46% 9.45%
Enterprise Value (EV) 1 7,786 8,462 4,483 5,452 7,243 7,825
Change - 8.68% -47.02% 21.62% 32.87% 8.04%
P/E -26.4x -90.8x -17.2x -46x 111x 109x
PBR 4.78x 4.41x 2.76x 3.48x 4.72x 4.92x
PEG - 1.4x -0x 0.8x -1x 9.8x
Capitalization / Revenue 2.72x 3.19x 1.49x 1.85x 2.84x 2.78x
EV / Revenue 2.84x 2.93x 1.35x 1.76x 2.64x 2.56x
EV / EBITDA -43.3x -27.1x -22.9x -66.9x 80.6x 83.3x
EV / EBIT -33.6x -23.4x -18.3x -41.1x 148x 144x
EV / FCF -87.5x -1,034x -18.2x 138x 32.8x 44.4x
FCF Yield -1.14% -0.1% -5.5% 0.72% 3.04% 2.25%
Dividend per Share 2 - - - - - 0.04
Rate of return - - - - - 0.37%
EPS 2 -0.39 -0.13 -0.37 -0.16 0.09 0.1
Distribution rate - - - - - 40%
Net sales 1 2,738 2,889 3,332 3,102 2,739 3,063
EBITDA 1 -180 -311.9 -195.8 -81.54 89.82 93.93
EBIT 1 -232 -361.2 -245.4 -132.5 48.91 54.2
Net income 1 -280.1 -99.81 -292.3 -127.8 70.04 80.77
Net Debt 1 323.6 -753.1 -472 -291 -535.8 -689
Reference price 2 10.31 11.81 6.35 7.36 9.97 10.94
Nbr of stocks (in thousands) 7,23,762 7,80,242 7,80,242 7,80,242 7,80,242 7,78,281
Announcement Date 26/04/21 21/04/22 21/04/23 19/04/24 18/04/25 16/03/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 123.43Cr
26.53x4.76x21.95x1.16% 18TCr
102.09x15.02x68.61x-.--% 6.22TCr
127.48x2.89x30.63x-.--% 3.53TCr
56.86x4.78x35.87x0.55% 2.14TCr
33.81x3.73x22.17x0.39% 1.87TCr
95.21x10.52x76.49x0.55% 1.68TCr
87.55x8.7x63.13x0.25% 1.45TCr
32.81x0.65x12.36x0.76% 1.39TCr
93.35x18.16x68.56x0.21% 1.19TCr
Average 72.86x 7.69x 44.42x 0.43% 3.81TCr
Weighted average by Cap. 58.07x 6.89x 36.30x 0.69%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 300222 Stock
  4. Valuation CSG Smart Science&Technology Co.,Ltd.