Company Valuation: Fujian Star-net Communication Co., LTD.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 13,748 11,176 10,714 11,178 17,747 27,739 - -
Change - -18.71% -4.13% 4.33% 58.77% 56.31% - -
Enterprise Value (EV) 12,084 7,580 7,345 11,178 17,747 27,739 27,739 27,739
Change - -37.28% -3.1% 52.19% 58.77% 56.31% 0% 0%
P/E 25x 19.4x 24.8x 27.3x 42.9x 28.4x 23.8x 15x
PBR 2.93x 1.84x 1.67x 1.67x 2.54x 3.6x 3.11x 2.62x
PEG - 4.16x -0.9x -6.45x 31.79x 0x 1.2x 0.3x
Capitalization / Revenue 1.01x 0.71x 0.67x 0.67x 0.93x 1.11x 0.82x 0.66x
EV / Revenue 0x 0x 0x 0x 0x 1.11x 0.82x 0.66x
EV / EBITDA 0x 0x 0x 0x 0x 11x 7.39x 5.83x
EV / EBIT 0x 0x 0x 0x 0x 13.2x 8.41x 6.31x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.0769 0.0769 0.1923 0.1923 0.1923 - - -
Rate of return 0.42% 0.52% 1.38% 1.32% 0.83% - - -
EPS 2 0.7258 0.7597 0.5595 0.5358 0.543 1.29 1.54 2.45
Distribution rate 10.6% 10.1% 34.4% 35.9% 35.4% - - -
Net sales 1 13,549 15,741 15,908 16,758 19,157 25,055 33,708 41,793
EBITDA 1 832.5 981.8 391.9 841.5 1,321 2,523 3,755 4,757
EBIT 1 666 759.2 449.4 550.6 951.9 2,103 3,299 4,395
Net income 1 550.4 576.1 424.9 404.6 408.9 904.1 1,391 1,867
Net Debt -1,663 -3,596 -3,370 - - - - -
Reference price 2 18.13 14.74 13.90 14.61 23.31 36.65 36.65 36.65
Nbr of stocks (in thousands) 7,58,265 7,58,265 7,70,809 7,65,193 7,61,404 7,56,874 - -
Announcement Date 24/03/22 30/03/23 28/03/24 02/04/25 27/03/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.31x - - - 411.86Cr
22.69x2.45x15.75x1.3% 3.32TCr
-1243x - - - 633.19Cr
43.46x1.99x10.78x-.--% 287.47Cr
11.09x0.63x8.02x6.16% 105.38Cr
19.12x7.23x16.54x4.42% 104.3Cr
11.31x0.29x6.84x4.55% 68Cr
Average -158.15x 2.52x 11.59x 3.29% 704.88Cr
Weighted average by Cap. -138.54x 2.45x 15.04x 1.48%

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. 002396 Stock
  4. Valuation Fujian Star-net Communication Co., LTD.