Company Valuation: Beijing Interact Technology Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,725 2,868 1,879 2,170 1,596 2,317
Change - 5.26% -34.49% 15.46% -26.44% 45.16%
Enterprise Value (EV) 1 2,111 2,401 1,781 2,051 1,548 2,344
Change - 13.75% -25.82% 15.17% -24.55% 51.43%
P/E 124x -86.7x 46.5x -13.4x -499x -22.1x
PBR 3.27x 3.59x 3.07x 4.82x 3.57x 6.77x
PEG - 0x -0x 0x 5.1x -0x
Capitalization / Revenue 4.26x 4.65x 1.77x 3.97x 3.76x 9.66x
EV / Revenue 3.3x 3.89x 1.68x 3.75x 3.64x 9.77x
EV / EBITDA 99.9x -68.5x 38.3x 132x 65.1x -113x
EV / EBIT 159x -56.2x 45.6x 241x 91.7x -87.5x
EV / FCF 19.6x -15.4x 58x 11x -32.4x -35x
FCF Yield 5.1% -6.5% 1.72% 9.09% -3.08% -2.86%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.06 -0.09 0.11 -0.44 -0.0087 -0.2847
Distribution rate - - - - - -
Net sales 1 639.9 617.2 1,059 546.8 425 239.9
EBITDA 1 21.14 -35.08 46.47 15.53 23.78 -20.68
EBIT 1 13.25 -42.74 39.08 8.527 16.88 -26.77
Net income 1 22.28 -34.83 39.89 -161.8 -3.211 -104.7
Net Debt 1 -614.3 -467.4 -98.19 -118.5 -48.4 26.75
Reference price 2 7.410 7.800 5.110 5.900 4.340 6.300
Nbr of stocks (in thousands) 367,754 367,754 367,754 367,754 367,754 367,754
Announcement Date 4/25/21 4/27/22 4/26/23 4/29/24 4/27/25 4/27/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 502M
23.25x3.75x13.1x2.88% 221B
-115.3x18.35x105.96x-.--% 114B
13.11x1.45x7.6x3.65% 108B
15.29x2.8x10.56x5.37% 89.33B
19.78x5.21x12.81x2.88% 59.78B
15.31x2.24x9.49x5.1% 49.52B
22.87x1.75x11.09x0.83% 43.08B
21.64x1.77x10.98x1.35% 41.87B
18.53x2.38x11.3x4.67% 38.48B
Average 3.83x 4.41x 21.43x 2.97% 76.56B
Weighted average by Cap. -0.89x 5.22x 25.29x 2.89%

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. 300419 Stock
  4. Valuation Beijing Interact Technology Co.,Ltd.