Company Valuation: Beijing Infosec Technologies Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 5,834 7,826 4,231 2,781 4,608 2,309
Change - 34.13% -45.93% -34.27% 65.69% -49.9%
Enterprise Value (EV) 5,834 7,826 4,231 2,781 4,608 2,309
Change - 34.13% -45.93% -34.27% 65.69% -49.9%
P/E 34.7x 47.7x 380x -58.3x 58.5x 43.1x
PBR 5.67x 6.79x 3.07x 2.18x 3.37x 1.7x
PEG - -18.99x -4.1x 0x -0x -1.3x
Capitalization / Revenue 11.1x 11.9x 7.55x 5.56x 8.5x 3.83x
EV / Revenue 0x 0x 0x 0x 0x 3.83x
EV / EBITDA 0x 0x 0x 0x 0x 26.2x
EV / EBIT 0x 0x 0x -0x 0x 42x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 0.1666 0.0203 - 0.025 0.05
Rate of return - 0.64% 0.15% - 0.17% 0.68%
EPS 2 0.557 0.543 0.035 -0.1515 0.25 0.17
Distribution rate - 30.7% 57.9% - 10% 29.4%
Net sales 1 526 658.1 560.8 500.6 542 603
EBITDA 1 169.6 190.2 135.7 205,504 66.85 88
EBIT 1 162.4 167.7 1.01 -38.01 79.37 55
Net income 1 156.7 163.9 10.91 -47.82 79.29 53
Net Debt - - - - - -
Reference price 2 19.326 25.922 13.297 8.830 14.630 7.330
Nbr of stocks (in thousands) 301,901 301,901 318,207 314,959 314,959 314,959
Announcement Date 2/25/22 2/27/23 2/25/24 2/27/25 2/26/26 -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
43.12x - - 0.68% 342M
283.16x27.16x82.88x-.--% 314B
1404x37.71x126.78x-.--% 229B
53.17x14.26x37.56x-.--% 120B
-78.95x11.79x309.36x-.--% 20.15B
17.56x4.5x9x1.73% 17.53B
16.94x3.75x9.21x-.--% 13.39B
-58x8.22x41.83x-.--% 11.01B
84.72x5.16x73.2x0.18% 7.86B
77x8.13x36.74x - 5.19B
Average 184.27x 13.41x 80.73x 0.29% 73.9B
Weighted average by Cap. 563.63x 26.30x 91.17x 0.04%

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. 688201 Stock
  4. Valuation Beijing Infosec Technologies Co.,Ltd