Company Valuation: Linekong Interactive Group Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 135.4 85.8 43.76 68.45 162.5 92.64
Change - -36.64% -49% 56.43% 137.4% -42.99%
Enterprise Value (EV) 1 65.76 -55.28 -101.3 -36.96 72.62 27.88
Change - -184.06% -83.24% 63.51% 296.45% -61.6%
P/E -3.7x -1.07x -0.69x -3.72x -5.34x -8.54x
PBR 0.35x 0.28x 0.17x 0.28x 0.67x 0.42x
PEG - -0x 0x 0.1x -0.1x 0.1x
Capitalization / Revenue 0.64x 1x 0.62x 0.51x 1.11x 2.24x
EV / Revenue 0.31x -0.64x -1.43x -0.27x 0.5x 0.67x
EV / EBITDA -4.94x 0.89x 2.95x 2.96x -3.82x -0.92x
EV / EBIT -2.36x 0.8x 2.63x 2.4x -3.42x -0.83x
EV / FCF 8.32x -0.65x 53.5x 0.34x 6.03x -1.45x
FCF Yield 12% -153% 1.87% 297% 16.6% -69.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1 -0.22 -0.1737 -0.05 -0.0826 -0.03
Distribution rate - - - - - -
Net sales 1 211.9 85.93 71.06 135.5 146 41.36
EBITDA 1 -13.3 -62.23 -34.3 -12.49 -19.01 -30.37
EBIT 1 -27.87 -69.07 -38.48 -15.38 -21.25 -33.42
Net income 1 -34.51 -75.3 -60.64 -17.43 -29.03 -10.29
Net Debt 1 -69.66 -141.1 -145 -105.4 -89.88 -64.75
Reference price 2 0.3705 0.2363 0.1203 0.1861 0.4417 0.2561
Nbr of stocks (in thousands) 3,65,499 3,63,150 3,63,739 3,67,847 3,67,936 3,61,707
Announcement Date 31/03/21 31/03/22 31/03/23 23/04/24 25/04/25 28/04/26
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 83.16L
46.5x0.86x6.76x2.01% 1.12TCr
-1356.7x9.15x487.65x-.--% 994.3Cr
25.19x2.98x12.82x1.48% 769.89Cr
46.28x15.29x32.21x1.13% 507.16Cr
12.41x1.6x8.51x3.89% 497.81Cr
22.75x1.89x3.76x1.81% 435.47Cr
47.63x3.64x19.92x1.01% 353.5Cr
-90.15x1.56x14.62x-.--% 348.74Cr
13.61x3.45x5.01x-.--% 298.36Cr
Average -136.94x 4.49x 65.70x 1.26% 532.46Cr
Weighted average by Cap. -234.52x 4.62x 101.08x 1.32%

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. 8267 Stock
  4. Valuation Linekong Interactive Group Co., Ltd.