Valuation Beijing Ultrapower Software Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2024-09-06			5-day change	1st Jan Change
9.010 ^CNY	-1.85%		+1.12%	+1.81%

08-26	Beijing Ultrapower Software Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2024	CI
06-03	Beijing Ultrapower Software Co., Ltd. Announces Cash Dividend for the Year 2023, Payable on 07 June 2024	CI

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	9,889	12,414	8,457	17,245	17,654	-	-
Change	-	25.54%	-31.88%	103.92%	2.38%	-	-
Enterprise Value (EV)	9,889	12,414	8,457	17,245	17,654	17,654	17,654
Change	-	25.54%	-31.88%	103.92%	2.38%	0%	0%
P/E ratio	28.2x	32.1x	15.5x	19.5x	15.9x	13.8x	12.1x
PBR	-	-	-	3.01x	2.61x	2.23x	1.9x
PEG	-	3.66x	0.4x	0.3x	0.6x	0.9x	0.8x
Capitalization / Revenue	-	-	-	2.89x	2.53x	2.2x	1.94x
EV / Revenue	-	-	-	0x	2.53x	2.2x	1.94x
EV / EBITDA	-	-	-	0x	12.3x	11x	9.87x
EV / EBIT	-	-	-	0x	13.6x	11.8x	10.3x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	0.06	0.075	0.085	0.095
Rate of return	-	-	-	0.68%	0.83%	0.94%	1.05%
EPS ²	0.1811	0.197	0.2806	0.4547	0.5683	0.6517	0.746
Distribution rate	-	-	-	13.2%	13.2%	13%	12.7%
Net sales ¹	-	-	-	5,962	6,967	8,007	9,098
EBITDA ¹	-	-	-	1,162	1,430	1,607	1,788
EBIT ¹	-	-	-	1,052	1,300	1,498	1,717
Net income ¹	351.5	382.9	548.1	887.2	1,111	1,279	1,464
Net Debt	-	-	-	-	-	-	-
Reference price ²	5.110	6.330	4.340	8.850	9.010	9.010	9.010
Nbr of stocks (in thousands)	1,935,144	1,961,092	1,948,548	1,948,548	1,959,429	-	-
Announcement Date	3/15/21	2/25/22	2/24/23	2/22/24	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BEIJING ULTRAPOWER SOFTWARE CO., LTD.	15.85x	-	-	+0.83%	2.49B
SNAP INC.	-16.2x	2.77x	36.29x	-.--%	14.3B
LIFE360, INC.	-77.72x	6.98x	66.9x	-.--%	2.76B
ZHEJIANG JINKE TOM CULTURE INDUSTRY CO., LTD.	18.21x	-	-	-	1.72B
FINVOLUTION GROUP	4.07x	-	-	+4.61%	1.35B
DENA CO., LTD.	20.12x	1.04x	12.51x	+1.20%	1.3B
SHANGHAI YAOJI TECHNOLOGY CO., LTD.	12.73x	-	-	+3.89%	1.2B
HELLO GROUP INC.	8.86x	0.09x	0.58x	+8.59%	1.12B
Average	-1.76x	2.72x	29.07x	+2.73%	3.28B
Weighted average by Cap.	-12.15x	3.10x	36.98x	+0.99%