Valuation Beijing BDStar Navigation Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 2026-08-14			5-day change	1st Jan Change
29.18 ^CNY	0.00%		-1.68%	-35.77%

07-31	BDStar Navigation to Acquire Stake in Subsidiary for 75 Million Yuan	MT
07-29	Beijing BDStar Navigation Co., Ltd. agreed to acquire an additional 5.83% stake in ICOE Technologies Co., Ltd. from Beijing Beidou Haisong Industry Development Investment Center (LP) and BD Star Capital for CNY 75 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	25,849	19,928	14,399	17,185	14,410	24,664
Change	-	-22.9%	-27.75%	19.35%	-16.14%	71.16%
Enterprise Value (EV) ¹	24,989	18,837	13,591	15,376	12,773	23,434
Change	-	-24.62%	-27.85%	13.13%	-16.92%	83.45%
P/E	176x	109x	100x	102x	-40.8x	-96.7x
PBR	6.11x	4.54x	3.32x	3.09x	2.82x	5.1x
PEG	-	4.5x	-4.5x	9.5x	0x	3.5x
Capitalization / Revenue	7.13x	5.18x	3.77x	4.21x	9.62x	11.1x
EV / Revenue	6.89x	4.89x	3.56x	3.77x	8.53x	10.6x
EV / EBITDA	72x	54x	55x	-83.5x	-61.6x	-1,690x
EV / EBIT	192x	173x	-851x	-31.5x	-30.4x	-107x
EV / FCF	96.5x	1,286x	-25.6x	-61.3x	-68.2x	224x
FCF Yield	1.04%	0.08%	-3.91%	-1.63%	-1.47%	0.45%
Dividend per Share ²	-	0.058	-	0.15	-	-
Rate of return	-	0.15%	-	0.47%	-	-
EPS ²	0.29	0.36	0.28	0.31	-0.65	-0.47
Distribution rate	-	16.1%	-	48.4%	-	-
Net sales ¹	3,624	3,851	3,816	4,082	1,498	2,213
EBITDA ¹	346.8	349.1	247	-184.2	-207.2	-13.87
EBIT ¹	130.3	109	-15.98	-487.9	-420.6	-218.3
Net income ¹	146.6	202.6	145.2	161.2	-349.7	-257.2
Net Debt ¹	-860	-1,091	-808.1	-1,809	-1,637	-1,231
Reference price ²	50.91	39.25	28.08	31.58	26.54	45.43
Nbr of stocks (in thousands)	507,730	507,730	512,785	544,159	542,959	542,911
Announcement Date	3/25/21	4/14/22	3/27/23	3/27/24	3/26/25	3/25/26

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BEIJING BDSTAR NAVIGATION CO., LTD.	-	-	-	-	2.35B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.09x	1.42x	10.95x	1.74%	46.78B
WEICHAI POWER CO., LTD.	18.04x	0.79x	5.84x	3.22%	38.11B
HYUNDAI MOBIS CO.,LTD	11.62x	0.72x	9.15x	1.28%	34.51B
DENSO CORPORATION	12.63x	0.59x	5.13x	3.76%	30.8B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.51x	2.62x	9.15x	4.12%	21.07B
MAGNA INTERNATIONAL INC.	11.01x	0.52x	5.13x	2.81%	18.66B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.23x	1.23x	13.03x	0.59%	18.54B
CONTINENTAL AG	13.25x	1.35x	6.84x	4.18%	16.07B
BOSCH LIMITED	47.48x	5.09x	35.95x	0.83%	14.52B
Average	20.10x	1.59x	11.24x	2.5%	24.14B
Weighted average by Cap.	18.64x	1.35x	9.92x	2.48%