Company Valuation: Beijing InHand Networks Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,868 4,598 2,160 2,987 2,431 3,720
Change - 60.33% -53.03% 38.3% -18.6% 53%
Enterprise Value (EV) 1 2,395 4,107 1,611 2,267 1,615 2,813
Change - 71.51% -60.78% 40.73% -28.77% 74.23%
P/E 68.4x 43.8x 30.7x 31.9x 18.7x 25x
PBR 4.41x 6.16x 2.63x 3.27x 2.33x 3.18x
PEG - 0x -0.9x 1x 0.5x 1.7x
Capitalization / Revenue 9.23x 10.2x 5.58x 6.05x 3.97x 4.79x
EV / Revenue 7.7x 9.14x 4.16x 4.59x 2.64x 3.62x
EV / EBITDA 57.6x 45.8x 28.1x 24.7x 12x 16.4x
EV / EBIT 60.6x 47.8x 30.3x 25.9x 12.4x 16.9x
EV / FCF 66.7x 285x 53.4x 14.3x 23.8x 33.4x
FCF Yield 1.5% 0.35% 1.87% 6.97% 4.2% 2.99%
Dividend per Share 2 0.1143 0.1 0.1 0.17 0.2004 0.11
Rate of return 0.29% 0.16% 0.34% 0.42% 0.61% 0.22%
EPS 2 0.5714 1.429 0.9571 1.273 1.76 2.02
Distribution rate 20% 7% 10.4% 13.4% 11.4% 5.45%
Net sales 1 310.8 449.5 387 493.3 611.7 777
EBITDA 1 41.59 89.67 57.24 91.66 134.5 171.2
EBIT 1 39.52 85.97 53.21 87.56 130.1 166
Net income 1 40.42 104.9 70.35 93.95 129.9 149
Net Debt 1 -473.2 -490.9 -548.9 -719.9 -816.4 -906.2
Reference price 2 39.07 62.64 29.34 40.58 32.92 50.50
Nbr of stocks (in thousands) 73,400 73,400 73,602 73,602 73,852 73,656
Announcement Date 4/28/21 4/25/22 4/25/23 4/18/24 4/22/25 4/21/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 402M
26.24x5.88x15.22x1.58% 424B
53.39x19.06x38.24x-.--% 257B
19.23x0.78x14.05x2.36% 172B
26.15x8.29x20.01x0.47% 142B
45.82x13.47x30.06x-.--% 87.12B
32.27x6.3x18.27x1.08% 73.81B
42.05x2.28x14.72x1.68% 57.35B
28.64x6.48x21.62x1.44% 55.32B
60.66x7.85x34.72x-.--% 49.89B
Average 37.16x 7.82x 22.99x 0.96% 131.9B
Weighted average by Cap. 34.32x 8.51x 22.20x 1.06%

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. 688080 Stock
  4. Valuation Beijing InHand Networks Technology Co., Ltd.