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 2,425
Change - 34.13% -45.93% -34.27% 65.69% -47.37%
Enterprise Value (EV) 5,834 7,826 4,231 2,781 4,608 2,425
Change - 34.13% -45.93% -34.27% 65.69% -47.37%
P/E 34.7x 47.7x 380x -58.3x 58.5x 45.3x
PBR 5.67x 6.79x 3.07x 2.18x 3.37x 1.78x
PEG - -18.99x -4.1x 0x -0x -1.4x
Capitalization / Revenue 11.1x 11.9x 7.55x 5.56x 8.5x 4.02x
EV / Revenue 0x 0x 0x 0x 0x 4.02x
EV / EBITDA 0x 0x 0x 0x 0x 27.6x
EV / EBIT 0x 0x 0x -0x 0x 44.1x
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% 0.65%
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 7.700
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.($)
45.29x - - 0.65% 361M
248.77x22.2x64.99x-.--% 321B
2592.5x43.44x139.92x-.--% 266B
57.02x15.35x40.44x-.--% 129B
-88.87x13.39x211.12x-.--% 23.44B
16.74x3.68x9.04x-.--% 13.2B
11.96x3.57x7.14x2.43% 12.48B
-58.58x8.87x44.91x-.--% 11.74B
102.86x5.78x76.99x0.16% 8.86B
-36.9x6.78x160.19x-.--% 5.5B
Average 289.08x 13.67x 83.86x 0.32% 79.17B
Weighted average by Cap. 979.08x 26.86x 89.14x 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