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 1,813 - -
Change - -2.88% -25.61% -44.05% 27.71% -35.9% - -
Enterprise Value (EV) 5,478 5,320 3,957 2,214 2,828 1,813 1,813 1,813
Change - -2.88% -25.61% -44.05% 27.71% -35.9% 0% 0%
P/E 42.9x 56.9x -13.5x -9.79x -12.7x -25.3x -62.7x 31.3x
PBR 3.86x 3.67x 2.84x 2.21x 3.56x 2.09x - -
PEG - -2.1x 0x 0.5x 6.51x 0.4x 1.1x -0x
Capitalization / Revenue 5.31x 5.15x 3.63x 2.62x 3.13x 1.83x 1.63x 1.45x
EV / Revenue 0x 0x 0x 0x 0x 1.83x 1.63x 1.45x
EV / EBITDA 0x 0x -0x -0x -0x -37.8x - -
EV / EBIT 0x 0x -0x -0x -0x -15.6x -51.8x 30.2x
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 16.30 16.30 16.30
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.($)
-24.99x - - -.--% 265M
19.55x5.55x9.91x1.63% 362B
18.88x3.74x11.58x2.03% 176B
47.39x5.62x15.43x-.--% 98.45B
31.14x2.96x10.67x0.22% 39.17B
9.33x83.06x708.33x-.--% 35.65B
32.08x12.55x20.42x-.--% 28.33B
32.97x2x18.29x-.--% 16.93B
22.19x3.21x10.81x - 11.68B
75.9x7.24x31.06x-.--% 11.15B
Average 26.44x 13.99x 92.94x 0.43% 78B
Weighted average by Cap. 24.61x 8.73x 43.83x 1.24%

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.