Company Valuation: Netac Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,810 3,082 2,433 7,014 4,629 5,150
Change - 9.7% -21.07% 188.3% -34% 11.26%
Enterprise Value (EV) 1 2,247 2,463 1,725 6,449 4,105 4,890
Change - 9.61% -29.98% 273.9% -36.35% 19.12%
P/E 39.8x 44.8x 39.1x -160x -46.6x 190x
PBR 2.64x 2.75x 2.06x 6.21x 4.49x 4.88x
PEG - -17.55x -4.01x 1x -0x -1x
Capitalization / Revenue 1.88x 1.61x 1.37x 6.45x 5.58x 4.15x
EV / Revenue 1.51x 1.29x 0.97x 5.93x 4.95x 3.94x
EV / EBITDA 27.4x 37.7x 35x -141x -39.3x 135x
EV / EBIT 31.8x 45.7x 44.3x -113x -36.8x 207x
EV / FCF 274x 56.5x 18.1x -58.7x -4,648x -16.9x
FCF Yield 0.36% 1.77% 5.52% -1.7% -0.02% -5.92%
Dividend per Share 2 0.05 0.05 0.05 - - 0.07
Rate of return 0.36% 0.33% 0.41% - - 0.27%
EPS 2 0.3526 0.3436 0.3101 -0.2184 -0.4953 0.1355
Distribution rate 14.2% 14.6% 16.1% - - 51.7%
Net sales 1 1,491 1,913 1,772 1,088 829.5 1,240
EBITDA 1 82.08 65.35 49.22 -45.6 -104.6 36.34
EBIT 1 70.75 53.92 38.91 -56.95 -111.6 23.58
Net income 1 70.65 68.85 62.13 -43.76 -99.25 27.15
Net Debt 1 -562.3 -618.7 -708 -564.9 -524.1 -260.2
Reference price 2 14.02 15.38 12.14 35.00 23.10 25.70
Nbr of stocks (in thousands) 200,400 200,400 200,400 200,400 200,400 200,400
Announcement Date 4/26/21 4/7/22 4/25/23 4/2/24 4/8/25 4/9/26
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.27B
24.69x11.91x19.21x-.--% 245B
26.61x9.33x17.98x0.12% 183B
29x5.2x15.75x1.01% 40.64B
126.07x8.26x36.45x-.--% 39.28B
9.69x - - - 11.21B
5.69x1.84x3.52x8.97% 4.44B
19.29x1.08x7.73x1.22% 414M
12.52x - - - 390M
Average 31.70x 6.27x 16.77x 1.89% 58.4B
Weighted average by Cap. 32.80x 10.08x 19.67x 0.2%

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. 300042 Stock
  4. Valuation Netac Technology Co., Ltd.