Company Valuation: AInnovation Technology Group Co., Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Capitalization 1 11,108 4,685 2,996 3,361 3,361 -
Change - -57.83% -36.05% 12.19% 0% -
Enterprise Value (EV) 9,613 4,685 2,996 3,361 3,361 3,361
Change - -51.27% -36.05% 12.19% 0% 0%
P/E ratio -30.8x -8.01x -5.02x -31.9x -121x -75.7x
PBR 4.94x 2.28x 1.94x 2.33x 2.37x 2.78x
PEG 0.6x -0.1x -1.32x 0.4x 1.6x -1.3x
Capitalization / Revenue 7.13x 2.68x 2.45x 2.26x 1.88x 1.48x
EV / Revenue 0x 0x 0x 2.26x 1.88x 1.48x
EV / EBITDA -0x -0x -0x -37.6x - 1,681x
EV / EBIT -0x -0x -0x -26.4x -80x -68.6x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.66 -1.05 -1.09 -0.19 -0.05 -0.08
Distribution rate - - - - - -
Net sales 1 1,558 1,751 1,222 1,484 1,792 2,276
EBITDA 1 -361 -569.9 -562.1 -89.5 - 2
EBIT 1 -392.3 -600 -630.6 -127.5 -42 -49
Net income 1 - -582.3 -593.8 -108.7 -27.94 -47.69
Net Debt -1,495 - - - - -
Reference price 2 20.345 8.414 5.469 6.055 6.055 6.055
Nbr of stocks (in thousands) 545,984 556,728 547,794 555,097 555,097 -
Announcement Date 31/3/23 28/3/24 31/3/25 - - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-31.87x - - - 483M
30.61x9.07x16.85x1.09% 500B
31.55x5.9x19.02x1.29% 260B
71.56x9.25x25.59x-.--% 130B
29.67x - - - 52.7B
59.56x3.73x13.17x0.2% 41.54B
43.68x16.09x26.31x-.--% 36.49B
62.08x2.89x28.54x-.--% 19.49B
40.12x4.93x17.1x - 16.71B
Average 37.44x 7.41x 20.94x 0.43% 117.47B
Weighted average by Cap. 38.12x 8.12x 18.97x 0.9%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 2121 Stock
  4. Valuation AInnovation Technology Group Co., Ltd