|
End-of-day quote
Shenzhen S.E.
2026-10-20
|
5-day change | 1st Jan Change | ||
| 7.370 CNY | +2.36% |
|
-3.53% | -58.22% |
| 10-09 | CSII Announces Board Appointments | CI |
| 09-25 | Alert inadvertently tagged to Client Service International withdrawn | RE |
Company Valuation: Client Service International, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,081 | 9,894 | 6,045 | 6,535 | 8,306 | 8,440 |
| Change | - | 39.72% | -38.9% | 8.1% | 27.09% | 1.62% |
| Enterprise Value (EV) 1 | 7,383 | 10,406 | 6,745 | 7,405 | 9,113 | 9,173 |
| Change | - | 40.95% | -35.18% | 9.79% | 23.06% | 0.66% |
| P/E | 114x | 303x | 262x | -52.4x | -15.1x | -21.4x |
| PBR | 6.47x | 8.75x | 4.88x | 5.93x | 10.2x | 20.9x |
| PEG | - | -6.4x | -9.2x | 0x | -0x | 0.8x |
| Capitalization / Revenue | 6.82x | 7.62x | 5.14x | 5.59x | 9.86x | 14.3x |
| EV / Revenue | 7.11x | 8.01x | 5.73x | 6.33x | 10.8x | 15.5x |
| EV / EBITDA | 68.6x | 129x | 106x | -116x | -19.9x | -31.2x |
| EV / EBIT | 74.3x | 149x | 127x | -101x | -19.5x | -30.5x |
| EV / FCF | -24.1x | -53.7x | -22.9x | -65.7x | 41.2x | 34.9x |
| FCF Yield | -4.15% | -1.86% | -4.37% | -1.52% | 2.43% | 2.87% |
| Dividend per Share 2 | 0.02 | - | 0.01 | - | - | - |
| Rate of return | 0.13% | - | 0.08% | - | - | - |
| EPS 2 | 0.1333 | 0.07 | 0.05 | -0.27 | -1.15 | -0.8255 |
| Distribution rate | 15% | - | 20% | - | - | - |
| Net sales 1 | 1,039 | 1,298 | 1,176 | 1,169 | 842.6 | 590.8 |
| EBITDA 1 | 107.6 | 80.71 | 63.51 | -63.72 | -457.4 | -293.9 |
| EBIT 1 | 99.41 | 70.05 | 53.31 | -72.96 | -466.4 | -301 |
| Net income 1 | 60.53 | 37.37 | 21.62 | -123 | -534.6 | -395 |
| Net Debt 1 | 301.7 | 511.9 | 699.9 | 870 | 807.7 | 733.4 |
| Reference price 2 | 15.180 | 21.210 | 13.080 | 14.140 | 17.360 | 17.640 |
| Nbr of stocks (in thousands) | 466,488 | 466,488 | 462,178 | 462,183 | 478,433 | 478,451 |
| Announcement Date | 4/26/21 | 4/27/22 | 4/25/23 | 4/25/24 | 4/28/25 | 4/26/26 |
1CNY in Million2CNY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 515M | |
| 23.29x | 3.78x | 13.24x | 2.86% | 223B | |
| 23.2x | 4.87x | 11.94x | 0.71% | 200B | |
| 16.18x | 1.84x | 9.47x | 2.92% | 140B | |
| -124.14x | 17.22x | 94.68x | -.--% | 111B | |
| -513.36x | 36.45x | 149.74x | -.--% | 106B | |
| 16.05x | 2.89x | 11.16x | 5.02% | 93.91B | |
| 22.79x | 5.9x | 14.48x | 2.49% | 68.05B | |
| 14.79x | 2.15x | 9.15x | 5.27% | 48.3B | |
| 24.34x | 2.02x | 12.8x | 1.28% | 47.63B | |
| Average | -55.21x | 8.57x | 36.30x | 2.28% | 103.77B | |
| Weighted average by Cap. | -49.35x | 8.41x | 34.84x | 2.07% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 300663 Stock
- Valuation Client Service International, Inc.
Select your edition
All financial news and data tailored to specific country editions
