Company Valuation: Yonyou Network Technology Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,17,357 82,991 60,815 36,664 45,309 36,733 - -
Change - -29.28% -26.72% -39.71% 23.58% -18.93% - -
Enterprise Value (EV) 1 1,15,933 79,124 58,921 37,210 46,107 37,840 37,515 37,059
Change - -31.75% -25.53% -36.85% 23.91% -17.93% -0.86% -1.22%
P/E 163x 403x -61.3x -17.3x -32.3x -99.5x 70.3x 49.9x
PBR 16.8x 7.24x 5.99x 4.45x 5.96x 4.84x 4.63x 4.35x
PEG - -5.5x 0x -0x 1x 1.4x -0x 1.2x
Capitalization / Revenue 13.1x 8.96x 6.21x 4.01x 4.93x 3.72x 3.36x 3.03x
EV / Revenue 13x 8.54x 6.01x 4.07x 5.02x 3.83x 3.43x 3.05x
EV / EBITDA 92.6x 95.3x -1,293x -73.3x 643x 38.5x 22.9x 16.6x
EV / EBIT 149x 315x -65.5x -18x -33.9x -95.8x 133x 46.3x
EV / FCF 382x -62.4x -31.4x -18.3x -88.5x 83.7x 41.2x 24.2x
FCF Yield 0.26% -1.6% -3.19% -5.46% -1.13% 1.19% 2.43% 4.13%
Dividend per Share 2 0.1 0.06 0.0605 - - 0.0025 0.0119 0.0273
Rate of return 0.28% 0.25% 0.34% - - 0.02% 0.11% 0.25%
EPS 2 0.22 0.06 -0.29 -0.62 -0.41 -0.108 0.1529 0.2154
Distribution rate 45.5% 100% -20.9% - - -2.31% 7.78% 12.7%
Net sales 1 8,932 9,262 9,796 9,153 9,182 9,880 10,946 12,141
EBITDA 1 1,252 830.3 -45.55 -507.5 71.76 981.6 1,640 2,228
EBIT 1 778.7 251.2 -900.1 -2,068 -1,358 -395.1 281.4 800.3
Net income 1 707.8 219.2 -967.2 -2,061 -1,389 -372.1 527.9 820.5
Net Debt 1 -1,424 -3,867 -1,895 545.6 797.4 1,107 782.3 326
Reference price 2 35.88 24.17 17.79 10.73 13.26 10.75 10.75 10.75
Nbr of stocks (in thousands) 32,70,821 34,33,634 34,18,521 34,16,997 34,16,997 34,16,997 - -
Announcement Date 18/03/22 24/03/23 29/03/24 28/03/25 17/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-99.53x3.83x38.55x0.02% 546.42Cr
22.9x6.2x11.08x1.39% 42TCr
26.71x5.34x16.79x1.42% 25TCr
83.17x8.09x21.65x-.--% 13TCr
37.85x3.55x13.06x0.18% 4.68TCr
-60.28x97.92x843.93x-.--% 4.58TCr
31.07x12.04x19.66x-.--% 2.53TCr
38.61x2.56x23.33x-.--% 2.12TCr
108.59x10.42x44.42x-.--% 1.58TCr
-648.41x3.84x12.85x - 1.4TCr
Average -45.93x 15.38x 104.53x 0.34% 9.83TCr
Weighted average by Cap. 20.51x 10.48x 54.11x 0.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 600588 Stock
  4. Valuation Yonyou Network Technology Co.,Ltd.