Company Valuation: Fujian Star-net Communication Co., LTD.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 13,748 11,176 10,714 11,178 17,747 17,370 - -
Change - -18.71% -4.13% 4.33% 58.77% -2.12% - -
Enterprise Value (EV) 12,084 7,580 7,345 11,178 17,747 17,370 17,370 17,370
Change - -37.28% -3.1% 52.19% 58.77% -2.12% 0% 0%
P/E 25x 19.4x 24.8x 27.3x 42.9x 17.8x 14.9x 9.29x
PBR 2.93x 1.84x 1.67x 1.67x 2.54x 2.25x 1.94x 1.63x
PEG - 4.16x -0.9x -6.45x 31.79x 0x 0.8x 0.2x
Capitalization / Revenue 1.01x 0.71x 0.67x 0.67x 0.93x 0.69x 0.52x 0.42x
EV / Revenue 0x 0x 0x 0x 0x 0.69x 0.52x 0.42x
EV / EBITDA 0x 0x 0x 0x 0x 6.88x 4.63x 3.65x
EV / EBIT 0x 0x 0x 0x 0x 8.26x 5.27x 3.95x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.0769 0.0769 0.1923 0.1923 0.1923 - - -
Rate of return 0.42% 0.52% 1.38% 1.32% 0.83% - - -
EPS 2 0.7258 0.7597 0.5595 0.5358 0.543 1.29 1.545 2.47
Distribution rate 10.6% 10.1% 34.4% 35.9% 35.4% - - -
Net sales 1 13,549 15,741 15,908 16,758 19,157 25,055 33,708 41,793
EBITDA 1 832.5 981.8 391.9 841.5 1,321 2,523 3,755 4,757
EBIT 1 666 759.2 449.4 550.6 951.9 2,103 3,299 4,395
Net income 1 550.4 576.1 424.9 404.6 408.9 904.1 1,391 1,867
Net Debt -1,663 -3,596 -3,370 - - - - -
Reference price 2 18.13 14.74 13.90 14.61 23.31 22.95 22.95 22.95
Nbr of stocks (in thousands) 758,265 758,265 770,809 765,193 761,404 756,874 - -
Announcement Date 24/3/22 30/3/23 28/3/24 2/4/25 27/3/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.79x - - - 2.6B
22.86x5.13x13.28x1.82% 369B
40.68x14.99x30.2x-.--% 216B
13.35x0.54x9.2x3.43% 121B
39.32x7.18x20.56x0.94% 85.07B
15.26x4.63x11.1x0.87% 79.37B
26.47x6.51x20.74x1.44% 55.03B
25.94x7.13x15.22x-.--% 48.84B
17.39x2.77x11.59x4.09% 48.37B
38.21x1.76x11.1x2.16% 44.05B
Average 25.73x 5.63x 15.89x 1.64% 106.96B
Weighted average by Cap. 26.82x 6.65x 16.96x 1.51%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fujian Star-net Communication Co., LTD.

Historical PBR trend

Valuation ratios - PBR - Fujian Star-net Communication Co., LTD.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fujian Star-net Communication Co., LTD.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fujian Star-net Communication Co., LTD.

  1. Stock Market
  2. Stocks
  3. 002396 Stock
  4. Valuation Fujian Star-net Communication Co., LTD.