Company Valuation: Beijing Topnew Info & Tech Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,798 4,740 3,549 4,655 4,972 6,216
Change - -1.22% -25.11% 31.14% 6.81% 25.04%
Enterprise Value (EV) 1 4,357 4,496 3,389 4,485 4,847 6,064
Change - 3.18% -24.61% 32.32% 8.08% 25.12%
P/E 70.7x 90.5x -54.3x -39x -39.2x -79.5x
PBR 4.29x 4.08x 3.26x 4.81x 5.91x 8.15x
PEG - -4x 0x -0.5x -6.46x 2.1x
Capitalization / Revenue 15.5x 15.6x 8.04x 16.7x 17.9x 23.9x
EV / Revenue 14.1x 14.8x 7.68x 16.1x 17.4x 23.3x
EV / EBITDA 52.5x 56.7x -97.1x 707x -97.8x -197x
EV / EBIT 80.9x 99.8x -43.4x -99.4x -48.9x -78.4x
EV / FCF -136x -21x -47.1x 36.9x -332x 116x
FCF Yield -0.73% -4.77% -2.12% 2.71% -0.3% 0.86%
Dividend per Share 2 0.0551 0.0413 - - - -
Rate of return 0.16% 0.12% - - - -
EPS 2 0.4821 0.3718 -0.4643 -0.8484 -0.8999 -0.5552
Distribution rate 11.4% 11.1% - - - -
Net sales 1 309.5 304 441.3 277.9 277.9 260.2
EBITDA 1 82.99 79.25 -34.92 6.344 -49.55 -30.85
EBIT 1 53.86 45.04 -78.02 -45.14 -99.09 -77.35
Net income 1 55.53 52.35 -65.37 -119.5 -126.7 -78.17
Net Debt 1 -440.8 -243.5 -160.1 -170.2 -124.7 -151.9
Reference price 2 34.08 33.66 25.21 33.06 35.31 44.15
Nbr of stocks (in thousands) 140,801 140,801 140,801 140,801 140,801 140,801
Announcement Date 4/14/21 4/24/22 4/24/23 4/26/24 4/22/25 4/22/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 921M
25.03x4.04x14.03x2.7% 237B
23.05x4.84x11.87x0.72% 198B
16.05x1.83x9.4x2.95% 139B
-565.49x40.19x165.11x-.--% 117B
-134.06x18.45x101.45x-.--% 119B
16.28x2.93x11.32x4.94% 95.11B
22.8x5.91x14.51x2.48% 68.03B
15.27x2.22x9.43x4.99% 49.59B
25.04x2.08x13.19x1.24% 49.17B
Average -61.78x 9.17x 38.92x 2.22% 107.22B
Weighted average by Cap. -59.87x 9.29x 38.74x 2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Beijing Topnew Info & Tech Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Beijing Topnew Info & Tech Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Beijing Topnew Info & Tech Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Beijing Topnew Info & Tech Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 300895 Stock
  4. Valuation Beijing Topnew Info & Tech Co., Ltd.