Company Valuation: BeiJing Seeyon Internet Software Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,478 5,320 3,957 2,214 2,828 2,267 - -
Change - -2.88% -25.61% -44.05% 27.71% -19.82% - -
Enterprise Value (EV) 5,478 5,320 3,957 2,214 2,828 2,267 2,267 2,267
Change - -2.88% -25.61% -44.05% 27.71% -19.82% 0% 0%
P/E 42.9x 56.9x -13.5x -9.79x -12.7x -31.6x -78.4x 39.2x
PBR 3.86x 3.67x 2.84x 2.21x 3.56x 2.61x - -
PEG - -2.1x 0x 0.5x 6.51x 0.5x 1.3x -0x
Capitalization / Revenue 5.31x 5.15x 3.63x 2.62x 3.13x 2.28x 2.04x 1.81x
EV / Revenue 0x 0x 0x 0x 0x 2.28x 2.04x 1.81x
EV / EBITDA 0x 0x -0x -0x -0x -47.2x - -
EV / EBIT 0x 0x -0x -0x -0x -19.5x -64.8x 37.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.2013 0.13 - - - - -
Rate of return - 0.44% 0.38% - - - - -
EPS 2 1.114 0.8121 -2.57 -2.05 -2.01 -0.645 -0.26 0.52
Distribution rate - 24.8% -5.06% - - - - -
Net sales 1 1,031 1,032 1,091 846.5 903.2 993 1,109 1,251
EBITDA 1 144.4 85.33 -26.1 -209.6 -199 -48 - -
EBIT 1 139.7 95.81 -29.07 -245.4 -243.2 -116 -35 60
Net income 1 127.5 94.08 -36.66 -235.6 -231.8 -104 -30 60
Net Debt - - - - - - - -
Reference price 2 47.75 46.21 34.61 20.07 25.43 20.39 20.39 20.39
Nbr of stocks (in thousands) 114,715 115,129 114,342 110,324 111,200 111,200 - -
Announcement Date 2/25/22 2/27/23 2/27/24 2/28/25 4/20/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-32.14x - - -.--% 343M
22.09x6.04x10.78x1.44% 407B
26.1x5.23x16.51x1.45% 247B
92.5x9.01x24.11x-.--% 148B
-5.93x101.65x881.35x-.--% 47.98B
37.6x3.53x12.98x0.18% 46.5B
29.4x11.47x18.76x-.--% 23.84B
35.18x2.33x21.19x-.--% 19.42B
115.42x11.1x47.3x-.--% 16.74B
-212.4x3.76x12.59x - 13.74B
Average 10.78x 17.12x 116.17x 0.34% 96.99B
Weighted average by Cap. 31.91x 11.01x 58.52x 1%

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. 688369 Stock
  4. Valuation BeiJing Seeyon Internet Software Corp.