Company Valuation: Everyday Network Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,376 2,164 1,682 2,338 3,149 2,376
Change - -8.9% -22.29% 39.01% 34.71% -24.56%
Enterprise Value (EV) 1 2,575 2,299 1,535 2,212 2,846 2,249
Change - -10.71% -33.25% 44.14% 28.66% -21%
P/E 46.1x 81.2x 296x -25.7x -36.9x -46.4x
PBR 1.85x 1.66x 1.28x 1.91x 2.78x 2.2x
PEG - -1.7x -3.8x 0x 5.9x 1.2x
Capitalization / Revenue 6.83x 7.92x 6.75x 12.3x 25.7x 22x
EV / Revenue 7.41x 8.41x 6.16x 11.7x 23.2x 20.8x
EV / EBITDA 222x -27.8x 41x -24.7x -62.6x -237x
EV / EBIT 285x -27x 45.8x -23.7x -57.9x -183x
EV / FCF -6.98x 16.9x 10.5x 54.8x 10.5x 22.3x
FCF Yield -14.3% 5.91% 9.54% 1.83% 9.48% 4.48%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.27 0.14 0.03 -0.48 -0.45 -0.27
Distribution rate - - - - - -
Net sales 1 347.6 273.4 249.2 189.8 122.8 108
EBITDA 1 11.62 -82.8 37.43 -89.42 -45.48 -9.508
EBIT 1 9.047 -85.06 33.52 -93.18 -49.13 -12.27
Net income 1 51.79 27.03 5.995 -91.02 -85.33 -50.71
Net Debt 1 199.4 135.1 -147 -125.6 -303.1 -127.2
Reference price 2 12.45 11.37 8.87 12.33 16.61 12.53
Nbr of stocks (in thousands) 190,825 190,345 189,614 189,614 189,614 189,614
Announcement Date 4/21/21 4/21/22 4/20/23 4/23/24 4/21/25 4/22/26
1CNY in Million2CNY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 339M
16.67x8.14x17.39x0.25% 4,190B
23.23x7.35x12.93x0.29% 1,847B
14.88x3.97x9.19x1.37% 494B
28.21x13.23x20.91x0.64% 483B
19.42x5.75x17.28x-.--% 290B
21.02x1.52x10.44x1.01% 267B
92.29x12.12x65.11x-.--% 191B
21.46x2.46x12.51x-.--% 140B
7.99x0.88x3.8x-.--% 111B
Average 27.24x 6.16x 18.84x 0.4% 801.34B
Weighted average by Cap. 20.78x 7.60x 16.69x 0.36%

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. 300295 Stock
  4. Valuation Everyday Network Co.,Ltd.