Company Valuation: Network CN Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Market Cap 1 8.575 1.974 6.142 33.2 11.41 0.8613
Change - -76.98% 211.11% 440.52% -65.63% -92.45%
Enterprise Value (EV) 1 16.47 9.92 9.754 36.87 15.44 5.199
Change - -39.76% -1.68% 277.99% -58.12% -66.33%
P/E -10.3x -2.21x 1.26x -14.5x -12.5x -0.43x
PBR -0.74x -0.16x -0.79x -5.38x -1.8x -0.12x
PEG - -0.43x -0x 0x 0.2x -0x
Capitalization / Revenue - - - - 107,156,557x 1,931,048x
EV / Revenue - - - - - -
EV / EBITDA -46.1x -31.4x -33.4x -53x -25.6x -6.82x
EV / EBIT -45.9x -31.3x -33.3x -52.9x -24.4x -4.53x
EV / FCF -67.4x 47.2x -9.28x -17.4x -52.4x 10.6x
FCF Yield -1.48% 2.12% -10.8% -5.73% -1.91% 9.47%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.097 -0.102 0.5549 -0.1103 -0.044 -0.09
Distribution rate - - - - - -
Net sales - - - - 0.1065 0.446
EBITDA 1 -0.3576 -0.3162 -0.292 -0.6961 -0.6032 -0.7622
EBIT 1 -0.3588 -0.3171 -0.2925 -0.6965 -0.6323 -1.147
Net income 1 -0.8182 -0.8937 4.869 -1.216 -0.9253 -1.906
Net Debt 1 7.894 7.946 3.612 3.672 4.03 4.337
Reference price 2 1.000000 0.225000 0.700000 1.600000 0.550000 0.038300
Nbr of stocks (in thousands) 8,575 8,774 8,774 20,749 20,749 22,488
Announcement Date 4/1/19 3/30/20 3/30/21 12/23/22 4/13/23 5/1/24
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.54K
13.63x1.48x6.74x4.16% 26.49B
9.07x0.99x5.58x4.46% 20.34B
11.98x5.2x9.02x7.18% 10.19B
131.89x0.54x89.06x - 6.62B
16.24x1.37x4.72x2.85% 5.86B
11.07x0.77x4.85x-.--% 5.85B
16.5x0.71x4.32x4.03% 5.32B
-51.73x1.73x7.29x0% 4.91B
Average 19.83x 1.60x 16.45x 3.24% 9.51B
Weighted average by Cap. 17.93x 1.64x 12.72x 3.95%

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. NWCN Stock
  4. Valuation Network CN Inc.