Company Valuation: Hezong Science&Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,164 8,671 5,424 4,020 3,024 2,789
Change - 67.9% -37.44% -25.89% -24.79% -7.75%
Enterprise Value (EV) 1 5,843 8,887 5,953 6,388 5,107 4,967
Change - 52.11% -33.01% 7.31% -20.07% -2.74%
P/E -6.53x 73.2x 506x -6.25x -4.81x -3.14x
PBR 4.15x 3.71x 2.29x 2.18x 2.7x 23.3x
PEG - -1x -5.6x 0x 2.89x -0.1x
Capitalization / Revenue 3.97x 3.57x 1.83x 1.36x 1.14x 1.68x
EV / Revenue 4.5x 3.66x 2.01x 2.16x 1.93x 2.99x
EV / EBITDA -12.5x 33.5x 25x -23.7x -15.6x -21.3x
EV / EBIT -11x 47.3x 41x -15.2x -9.01x -11.6x
EV / FCF 17x -18.3x -13.1x -57.8x 65.5x 8.01x
FCF Yield 5.9% -5.47% -7.61% -1.73% 1.53% 12.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.95 0.11 0.01 -0.6 -0.59 -0.8345
Distribution rate - - - - - -
Net sales 1 1,300 2,431 2,962 2,955 2,650 1,663
EBITDA 1 -469 265.7 238 -270.1 -326.4 -232.6
EBIT 1 -531.3 187.9 145.2 -421.6 -566.8 -429.5
Net income 1 -775.8 106.2 7.232 -643.4 -631.2 -894.6
Net Debt 1 678.3 216.2 528.8 2,368 2,083 2,177
Reference price 2 6.200 8.050 5.060 3.750 2.840 2.620
Nbr of stocks (in thousands) 832,976 1,077,128 1,072,019 1,072,019 1,064,663 1,064,663
Announcement Date 4/28/21 4/26/22 4/26/23 4/26/24 4/28/25 4/28/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 411M
23.51x2.82x15.47x2.18% 220B
11.37x1.21x5.62x4.42% 154B
24.3x3.21x14.68x1.97% 149B
32.79x4.89x20.58x1.2% 143B
38.44x5.1x22.93x1.3% 124B
29.62x4.26x20.9x0.91% 98.75B
32.84x5.28x18.39x1.38% 89.41B
29.88x3.73x20.06x1.14% 86.62B
84.16x10.41x59.51x0.37% 86.56B
Average 34.10x 4.55x 22.02x 1.65% 115.22B
Weighted average by Cap. 31.04x 4.11x 19.84x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Hezong Science&Technology Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Hezong Science&Technology Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Hezong Science&Technology Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Hezong Science&Technology Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 300477 Stock
  4. Valuation Hezong Science&Technology Co., Ltd.