Company Valuation: BeijingWest Industries International Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 402 436.5 212.5 157.9 149 3,179
Change - 8.57% -51.32% -25.68% -5.64% 2,032.95%
Enterprise Value (EV) 1 280.1 611.6 349.7 318.5 267.4 3,298
Change - 118.35% -42.82% -8.91% -16.05% 1,133.05%
P/E -7.8x -46.9x -43.5x -2.86x -0.84x -75.9x
PBR 0.43x 0.49x 0.25x 0.18x 0.2x 4.13x
PEG - 0.6x 0.9x -0x -0x 1x
Capitalization / Revenue 0.17x 0.17x 0.09x 0.06x 0.05x 1.07x
EV / Revenue 0.12x 0.24x 0.14x 0.12x 0.1x 1.11x
EV / EBITDA -15.2x 9.32x 6.55x -14.3x -3.58x 81.3x
EV / EBIT -3.17x -66.4x -25.2x -3.52x -1.86x -90.3x
EV / FCF 4.21x -3.85x 8.56x -35x 2.85x -137x
FCF Yield 23.8% -26% 11.7% -2.86% 35.1% -0.73%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0897 -0.0162 -0.008505 -0.0963 -0.2057 -0.0486
Distribution rate - - - - - -
Net sales 1 2,312 2,602 2,478 2,709 2,775 2,968
EBITDA 1 -18.43 65.61 53.39 -22.23 -74.66 40.58
EBIT 1 -88.47 -9.205 -13.88 -90.46 -144.1 -36.5
Net income 1 -51.54 -9.305 -4.885 -55.32 -128 -41.91
Net Debt 1 -121.9 175.1 137.2 160.6 118.4 118.6
Reference price 2 0.700 0.760 0.370 0.275 0.173 3.690
Nbr of stocks (in thousands) 574,339 574,339 574,339 574,339 861,509 861,509
Announcement Date 4/21/21 4/21/22 4/27/23 4/29/24 4/29/25 4/28/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 623M
16.8x1.82x9.97x1.77% 64.96B
13.25x0.92x7.12x2.9% 30.37B
11.85x0.56x4.97x3.98% 29.08B
12.51x0.53x3.76x4.91% 27.26B
8.27x0.45x5.86x1.96% 23.37B
16.29x2.76x9.77x3.74% 20.57B
29.41x1.17x12.37x0.62% 17.75B
21.17x0.88x10.71x3.36% 17.43B
10.72x0.51x5.01x3.02% 17.43B
Average 15.59x 1.07x 7.73x 2.92% 24.88B
Weighted average by Cap. 15.25x 1.16x 7.83x 2.81%

Y-o-Y evolution of P/E

Valuation ratios - P/E - BeijingWest Industries International Limited

Historical PBR trend

Valuation ratios - PBR - BeijingWest Industries International Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - BeijingWest Industries International Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - BeijingWest Industries International Limited

  1. Stock Market
  2. Stocks
  3. 2339 Stock
  4. Valuation BeijingWest Industries International Limited