Valuation Beijing Easpring Material Technology CO.,LTD.
Stocks
300073
CNE100000NN1
Electrical Components & Equipment
|
End-of-day quote
Shenzhen S.E.
2026-09-28
|
5-day change | 1st Jan Change | ||
| 36.31 CNY | -2.91% |
|
-5.71% | -37.18% |
Company Valuation: Beijing Easpring Material Technology CO.,LTD.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 44,000 | 28,567 | 19,348 | 20,402 | 31,460 | 19,763 | - | - |
| Change | - | -35.08% | -32.27% | 5.45% | 54.2% | -37.18% | - | - |
| Enterprise Value (EV) 1 | 39,688 | 23,411 | 13,747 | 14,122 | 25,002 | 15,277 | 16,440 | 17,274 |
| Change | - | -41.01% | -41.28% | 2.73% | 77.04% | -38.9% | 7.61% | 5.08% |
| P/E | 36.5x | 12.6x | 10.1x | 43.2x | 47.7x | 17.4x | 13.2x | 10.8x |
| PBR | 4.66x | 2.49x | 1.48x | 1.55x | 2.14x | 1.26x | 1.16x | 1.07x |
| PEG | - | 0.1x | -0.7x | -0.6x | 1.6x | 0.2x | 0.4x | 0.5x |
| Capitalization / Revenue | 5.25x | 1.34x | 1.28x | 2.69x | 3.03x | 0.99x | 0.71x | 0.63x |
| EV / Revenue | 4.74x | 1.1x | 0.91x | 1.86x | 2.41x | 0.76x | 0.59x | 0.55x |
| EV / EBITDA | 29.1x | 8.66x | 5.58x | 15.9x | 22.8x | 8.79x | 7.06x | 5.96x |
| EV / EBIT | 32x | 9.23x | 6.19x | 26.7x | 35.7x | 12x | 9.66x | 8.37x |
| EV / FCF | 277x | 535x | -126x | 19.3x | -32.3x | -8.07x | -6.39x | -10.5x |
| FCF Yield | 0.36% | 0.19% | -0.79% | 5.19% | -3.09% | -12.4% | -15.7% | -9.52% |
| Dividend per Share 2 | 0.424 | 0.668 | 0.752 | 0.2 | 0.283 | 0.5684 | 0.679 | 0.7862 |
| Rate of return | 0.49% | 1.18% | 1.97% | 0.5% | 0.49% | 1.57% | 1.87% | 2.17% |
| EPS 2 | 2.382 | 4.459 | 3.799 | 0.9316 | 1.211 | 2.092 | 2.761 | 3.349 |
| Distribution rate | 17.8% | 15% | 19.8% | 21.5% | 23.4% | 27.2% | 24.6% | 23.5% |
| Net sales 1 | 8,375 | 21,264 | 15,127 | 7,593 | 10,374 | 19,995 | 27,946 | 31,373 |
| EBITDA 1 | 1,364 | 2,702 | 2,464 | 889.8 | 1,098 | 1,737 | 2,329 | 2,898 |
| EBIT 1 | 1,240 | 2,536 | 2,221 | 529.6 | 700 | 1,269 | 1,702 | 2,063 |
| Net income 1 | 1,091 | 2,256 | 1,924 | 471.8 | 632.3 | 1,139 | 1,503 | 1,824 |
| Net Debt 1 | -4,312 | -5,156 | -5,602 | -6,280 | -6,458 | -4,487 | -3,323 | -2,489 |
| Reference price 2 | 86.87 | 56.40 | 38.20 | 40.28 | 57.80 | 36.31 | 36.31 | 36.31 |
| Nbr of stocks (in thousands) | 506,501 | 506,501 | 506,501 | 506,501 | 544,294 | 544,294 | - | - |
| Announcement Date | 3/9/22 | 3/14/23 | 3/29/24 | 3/31/25 | 3/30/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.36x | 0.76x | 8.79x | 1.57% | 2.94B | |
| -254.08x | 3.44x | 19.56x | -.--% | 62.59B | |
| 64.03x | 3.25x | 19.66x | 0.04% | 30.49B | |
| 14.46x | 1.27x | 10.81x | 1.7% | 15.4B | |
| 214.63x | - | - | - | 10.55B | |
| 542.9x | 4.51x | 60.02x | 0.07% | 8B | |
| 23.9x | 1.35x | 10.63x | 0.67% | 7.04B | |
| 15.69x | - | - | 0.63% | 6.42B | |
| 20.63x | 0.61x | 8.34x | 1.09% | 5.86B | |
| 21.44x | 2.4x | 12.15x | 0.86% | 4.14B | |
| Average | 68.10x | 2.20x | 18.75x | 0.74% | 15.34B | |
| Weighted average by Cap. | -42.96x | 2.90x | 19.57x | 0.36% |
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
- Stock Market
- Stocks
- 300073 Stock
- Valuation Beijing Easpring Material Technology CO.,LTD.
Select your edition
All financial news and data tailored to specific country editions
