Valuation Yealink Network Technology Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 03/07/2026			5-day change	1st Jan Change
33.00 ^CNY	-4.15%		-0.84%	-7.43%

26/06	Yealink Upgrades Singapore Operational Headquarters and Opens New Customer Experience Center	CI
27/05	Yealink Network Technology Co., Ltd. Approves Final Cash dividend on A Shares for 2025, Payable on May 29, 2026	CI

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	41,804	-	-
Change	-	-25.67%	-31.64%	30.49%	-7.43%	-7.33%	-	-
Enterprise Value (EV)	73,493	54,629	37,346	48,731	45,111	41,804	41,804	41,804
Change	-	-25.67%	-31.64%	30.49%	-7.43%	-7.33%	0%	0%
P/E	45.2x	25.1x	18.5x	18.4x	17.4x	14x	12x	10.6x
PBR	11.6x	6.92x	4.59x	5.45x	4.84x	3.77x	3.35x	2.64x
PEG	-	0.7x	-2.57x	0.6x	-8.51x	0.9x	0.7x	0.8x
Capitalization / Revenue	19.9x	11.3x	8.57x	8.67x	7.48x	6x	5.23x	4.69x
EV / Revenue	0x	0x	0x	0x	0x	6x	5.23x	4.69x
EV / EBITDA	0x	0x	0x	0x	0x	12.6x	11.3x	10.2x
EV / EBIT	0x	0x	0x	0x	0x	13.1x	11.4x	10.7x
EV / FCF	0x	0x	0x	0x	0x	15.5x	12.9x	-
FCF Yield	1.1%	2.68%	4.32%	4.86%	3.94%	6.44%	7.77%	-
Dividend per Share ²	0.5714	0.9286	0.9	1.3	1.3	2.078	2.069	2.422
Rate of return	0.98%	2.15%	3.05%	3.37%	3.65%	6.3%	6.27%	7.34%
EPS ²	1.288	1.725	1.601	2.093	2.05	2.355	2.74	3.11
Distribution rate	44.4%	53.8%	56.2%	62.1%	63.4%	88.2%	75.5%	77.9%
Net sales ¹	3,700	4,829	4,358	5,621	6,033	6,964	7,994	8,922
EBITDA ¹	1,805	2,436	2,244	2,975	2,922	3,311	3,716	4,113
EBIT ¹	1,779	2,387	2,188	2,894	2,838	3,179	3,667	3,901
Net income ¹	1,620	2,184	2,023	2,648	2,601	2,984	3,473	3,944
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	58.18	43.28	29.55	38.60	35.65	33.00	33.00	33.00
Nbr of stocks (in thousands)	12,63,236	12,62,272	12,63,815	12,62,461	12,65,376	12,66,789	-	-
Announcement Date	28/02/22	28/02/23	23/02/24	28/02/25	27/02/26	-	-	-