Company Valuation: China Parenting Network Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 209.9 58.49 19.96 20.92 25.99 23.3
Change - -72.13% -65.88% 4.8% 24.23% -10.35%
Enterprise Value (EV) 1 181.9 43.07 30.46 44.54 39.87 43.95
Change - -76.33% -29.28% 46.24% -10.5% 10.24%
P/E -2.18x -1.14x -0.47x -0.37x -4.61x -1.15x
PBR 0.65x 0.22x 0.2x 0.58x -4.71x -0.97x
PEG - 0x 0x 0.09x 0.1x -0x
Capitalization / Revenue 2.27x 0.62x 0.23x 0.36x 0.46x 0.4x
EV / Revenue 1.97x 0.46x 0.36x 0.78x 0.71x 0.76x
EV / EBITDA -3.21x -0.87x -1.7x -1.3x -8.02x -6.14x
EV / EBIT -3.19x -0.86x -1.7x -1.3x -7.96x -6.13x
EV / FCF -261x -1.37x 7.62x -0.92x 2.36x -4x
FCF Yield -0.38% -73.1% 13.1% -108% 42.3% -25%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.751 -2.007 -1.647 -1.579 -0.1304 -0.4677
Distribution rate - - - - - -
Net sales 1 92.27 93.74 84.97 57.44 56.44 57.53
EBITDA 1 -56.64 -49.68 -17.89 -34.14 -4.97 -7.16
EBIT 1 -56.94 -49.8 -17.94 -34.19 -5.009 -7.169
Net income 1 -96.18 -51.46 -42.24 -48.18 -5.281 -20.21
Net Debt 1 -27.94 -15.42 10.5 23.62 13.88 20.65
Reference price 2 8.1846 2.2811 0.7784 0.5809 0.6014 0.5392
Nbr of stocks (in thousands) 25,642 25,642 25,642 36,006 43,208 43,208
Announcement Date 4/30/21 4/29/22 4/28/23 4/30/24 4/30/25 4/30/26
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.78M
17.43x1.2x8.4x1.11% 224B
137.68x10.21x55.32x-.--% 158B
8.82x0.7x3.11x-.--% 117B
43.6x1.94x18.74x-.--% 88.32B
-33.04x0.67x44.66x-.--% 53.92B
24.47x4.38x14.28x1.11% 49.41B
18.19x4.81x11.65x - 26.65B
5.05x0.18x1.91x4.4% 6.51B
31.66x4.11x18.36x-.--% 6.02B
Average 28.21x 3.13x 19.60x 0.83% 73.03B
Weighted average by Cap. 42.05x 3.48x 22.18x 0.47%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 1736 Stock
  4. Valuation China Parenting Network Holdings Limited