Valuation Yealink Network Technology Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 04/09/2026			5-day change	1st Jan Change
42.08 ^CNY	+0.62%		+4.68%	+18.04%

20/08	Yealink Network Technology Co., Ltd. Proposes Interim Cash Dividend for the Year 2026	CI
19/08	Xiamen Network Tech's H1 Profit Rises 23%, Revenue Climbs 26%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	73,493	54,629	37,346	48,731	45,111	53,255	-	-
Change	-	-25.67%	-31.64%	30.49%	-7.43%	18.05%	-	-
Enterprise Value (EV)	73,493	54,629	37,346	48,731	45,111	53,255	53,255	53,255
Change	-	-25.67%	-31.64%	30.49%	-7.43%	18.05%	0%	0%
P/E	45.2x	25.1x	18.5x	18.4x	17.4x	17.3x	14.7x	13.1x
PBR	11.6x	6.92x	4.59x	5.45x	4.84x	4.87x	4.3x	3.3x
PEG	-	0.7x	-2.57x	0.6x	-8.51x	0.9x	0.8x	1.1x
Capitalization / Revenue	19.9x	11.3x	8.57x	8.67x	7.48x	7.33x	6.25x	5.52x
EV / Revenue	0x	0x	0x	0x	0x	7.33x	6.25x	5.52x
EV / EBITDA	0x	0x	0x	0x	0x	15.1x	13.1x	11.9x
EV / EBIT	0x	0x	0x	0x	0x	16x	13.7x	12.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.5714	0.9286	0.9	1.3	1.3	1.971	2.324	2.217
Rate of return	0.98%	2.15%	3.05%	3.37%	3.65%	4.68%	5.52%	5.27%
EPS ²	1.288	1.725	1.601	2.093	2.05	2.43	2.865	3.22
Distribution rate	44.4%	53.8%	56.2%	62.1%	63.4%	81.1%	81.1%	68.9%
Net sales ¹	3,700	4,829	4,358	5,621	6,033	7,266	8,516	9,652
EBITDA ¹	1,805	2,436	2,244	2,975	2,922	3,517	4,060	4,463
EBIT ¹	1,779	2,387	2,188	2,894	2,838	3,337	3,895	4,252
Net income ¹	1,620	2,184	2,023	2,648	2,601	3,078	3,628	4,075
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	58.18	43.28	29.55	38.60	35.65	42.08	42.08	42.08
Nbr of stocks (in thousands)	12,63,236	12,62,272	12,63,815	12,62,461	12,65,376	12,65,564	-	-
Announcement Date	28/02/22	28/02/23	23/02/24	28/02/25	27/02/26	-	-	-