Company Valuation: Beijing Andawell Science & Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,701 3,381 2,888 3,402 4,562 4,604
Change - -28.08% -14.59% 17.8% 34.08% 0.93%
Enterprise Value (EV) 1 4,589 3,223 2,789 3,290 4,775 4,889
Change - -29.77% -13.47% 17.96% 45.17% 2.38%
P/E 49.3x 325x -62.8x 30x 330x -808x
PBR 4.47x 3.33x 2.97x 3.13x 4.37x 4.5x
PEG - -3.6x 0x -0x -3.8x 6x
Capitalization / Revenue 7.71x 7.11x 7x 4x 7.21x 6.77x
EV / Revenue 7.53x 6.78x 6.76x 3.87x 7.55x 7.19x
EV / EBITDA 40.4x 139x -57x 23.3x 191x 1,059x
EV / EBIT 46.3x 392x -43.1x 25.6x 507x -472x
EV / FCF -54.7x 27.9x -325x -92.5x -17.6x -104x
FCF Yield -1.83% 3.59% -0.31% -1.08% -5.67% -0.96%
Dividend per Share 2 0.2 0.02 - 0.2 0.04 -
Rate of return 1.08% 0.15% - 1.5% 0.22% -
EPS 2 0.3755 0.041 -0.1801 0.4446 0.0542 -0.0224
Distribution rate 53.3% 48.8% - 45% 73.8% -
Net sales 1 609.7 475.5 412.5 850.9 632.8 679.6
EBITDA 1 113.6 23.15 -48.9 141.2 24.95 4.616
EBIT 1 99.03 8.222 -64.64 128.5 9.412 -10.36
Net income 1 95.48 10.43 -45.82 113.5 13.83 -5.698
Net Debt 1 -111.7 -158 -99.16 -112.5 213.9 285.3
Reference price 2 18.50 13.31 11.31 13.33 17.91 18.11
Nbr of stocks (in thousands) 254,107 254,029 255,346 255,226 254,696 254,227
Announcement Date 4/19/21 4/25/22 4/17/23 4/15/24 4/27/25 4/28/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 461M
32.21x3.53x16.03x1.28% 154B
41.36x9.3x28.85x0.23% 90.58B
30.75x8.8x16.8x-.--% 61.42B
48.18x7.07x24.88x0.08% 36.03B
18.46x1.95x10.26x1.43% 20.4B
35.47x5.41x24.05x0.19% 20.36B
200.9x - - - 15.95B
48.67x - - - 8.38B
19.62x1.48x10.59x-.--% 7.67B
Average 52.85x 5.37x 18.78x 0.46% 41.51B
Weighted average by Cap. 41.45x 6.00x 19.95x 0.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 300719 Stock
  4. Valuation Beijing Andawell Science & Technology Co., Ltd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!