Company Valuation: BeiJing Seeyon Internet Software Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,478 5,320 3,957 2,214 2,828 2,324 - -
Change - -2.88% -25.61% -44.05% 27.71% -17.81% - -
Enterprise Value (EV) 5,478 5,320 3,957 2,214 2,828 2,324 2,324 2,324
Change - -2.88% -25.61% -44.05% 27.71% -17.81% 0% 0%
P/E 42.9x 56.9x -13.5x -9.79x -12.7x -32.4x -80.4x 40.2x
PBR 3.86x 3.67x 2.84x 2.21x 3.56x 2.68x - -
PEG - -2.1x 0x 0.5x 6.51x 0.5x 1.3x -0x
Capitalization / Revenue 5.31x 5.15x 3.63x 2.62x 3.13x 2.34x 2.1x 1.86x
EV / Revenue 0x 0x 0x 0x 0x 2.34x 2.1x 1.86x
EV / EBITDA 0x 0x -0x -0x -0x -48.4x - -
EV / EBIT 0x 0x -0x -0x -0x -20x -66.4x 38.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.2013 0.13 - - - - -
Rate of return - 0.44% 0.38% - - - - -
EPS 2 1.114 0.8121 -2.57 -2.05 -2.01 -0.645 -0.26 0.52
Distribution rate - 24.8% -5.06% - - - - -
Net sales 1 1,031 1,032 1,091 846.5 903.2 993 1,109 1,251
EBITDA 1 144.4 85.33 -26.1 -209.6 -199 -48 - -
EBIT 1 139.7 95.81 -29.07 -245.4 -243.2 -116 -35 60
Net income 1 127.5 94.08 -36.66 -235.6 -231.8 -104 -30 60
Net Debt - - - - - - - -
Reference price 2 47.75 46.21 34.61 20.07 25.43 20.90 20.90 20.90
Nbr of stocks (in thousands) 114,715 115,129 114,342 110,324 111,200 111,200 - -
Announcement Date 25/2/22 27/2/23 27/2/24 28/2/25 20/4/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-32.62x - - -.--% 347M
24.42x6.52x11.64x1.31% 450B
24.89x4.98x15.67x1.53% 234B
82.37x8.01x21.44x-.--% 132B
38.88x3.64x13.37x0.17% 48.08B
-24.88x80.7x696.68x-.--% 37.31B
29.42x11.51x18.8x-.--% 23.99B
37.2x2.46x22.37x-.--% 20.36B
104.82x10.03x40.8x-.--% 15.2B
-1488.75x3.68x12.32x - 13.42B
Average -120.42x 14.61x 94.79x 0.33% 97.38B
Weighted average by Cap. 11.97x 9.10x 41.14x 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. 688369 Stock
  4. Valuation BeiJing Seeyon Internet Software Corp.