Company Valuation: G-bits Network Technology (Xiamen) Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 30,316 22,483 17,659 15,704 30,414 24,450 - -
Change - -25.84% -21.46% -11.07% 93.67% -19.61% - -
Enterprise Value (EV) 1 27,415 19,858 15,272 13,462 26,033 19,705 18,156 17,652
Change - -27.57% -23.09% -11.85% 93.38% -24.31% -7.86% -2.78%
P/E 20.6x 15.4x 15.7x 16.6x 17x 12.7x 11.7x 11x
PBR 6.62x 5.65x 3.96x 3.22x 5.54x 4.09x 3.52x 3.09x
PEG - -31.46x -0.7x -1x 0.2x 1.7x 1.39x 1.69x
Capitalization / Revenue 6.56x 4.35x 4.22x 4.25x 4.9x 3.72x 3.47x 3.36x
EV / Revenue 5.94x 3.84x 3.65x 3.64x 4.2x 3x 2.58x 2.42x
EV / EBITDA 12.5x 8.82x 8.42x 9.72x 10.2x 7.48x 6.54x 5.88x
EV / EBIT 12.9x 8.56x 8.95x 10.5x 10.4x 7.46x 6.36x 5.85x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 16 3 7 3.5 7 20.4 20.68 21.85
Rate of return 3.79% 0.96% 2.86% 1.6% 1.65% 5.99% 6.07% 6.41%
EPS 2 20.43 20.33 15.63 13.15 24.9 26.76 29 30.89
Distribution rate 78.3% 14.8% 44.8% 26.6% 28.1% 76.2% 71.3% 70.7%
Net sales 1 4,619 5,168 4,185 3,696 6,205 6,575 7,050 7,282
EBITDA 1 2,198 2,250 1,814 1,386 2,559 2,633 2,775 3,004
EBIT 1 2,132 2,321 1,706 1,283 2,502 2,641 2,855 3,017
Net income 1 1,468 1,461 1,125 944.9 1,794 1,933 2,089 2,225
Net Debt 1 -2,901 -2,624 -2,386 -2,241 -4,381 -4,745 -6,294 -6,799
Reference price 2 421.85 312.84 245.12 218.84 423.85 340.74 340.74 340.74
Nbr of stocks (in thousands) 71,865 71,866 72,041 71,758 71,756 71,756 - -
Announcement Date 4/7/22 3/30/23 3/28/24 3/27/25 3/26/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.48x3.22x8.03x5.65% 3.82B
14.26x3.21x8.34x2.48% 83.61B
16.16x1.99x6.91x2.63% 11.03B
10.62x1.71x5.04x0.95% 7.12B
13.05x2.23x10.27x6.23% 6.05B
24.4x2.07x10.34x1.86% 5.55B
12.97x2.09x8.89x7.7% 3.28B
14.5x4.68x11.46x3.64% 3.17B
10.11x1.05x4.78x0.58% 2.92B
10.36x2.01x6.13x0.87% 2.76B
Average 13.99x 2.42x 8.02x 3.26% 12.93B
Weighted average by Cap. 14.37x 2.86x 8.16x 2.73%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 603444 Stock
  4. Valuation G-bits Network Technology (Xiamen) Co., Ltd.