Company Valuation: Neusoft Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 16,306 12,012 11,054 12,768 12,007 9,404 - -
Change - -26.33% -7.98% 15.51% -5.96% -21.68% - -
Enterprise Value (EV) 16,306 12,012 11,054 12,768 12,007 9,404 9,404 9,404
Change - -26.33% -7.98% 15.51% -5.96% -21.68% 0% 0%
P/E 14x -34.3x 154x 215x -32.5x 34.2x 23.1x 13.1x
PBR 1.76x 1.32x 1.19x 1.36x 1.33x 1.01x 0.98x 0.92x
PEG - 0x -1x -12.9x 0x -0x 0.5x 0.2x
Capitalization / Revenue 1.87x 1.27x 1.05x 1.1x 1x 0.69x 0.6x 0.5x
EV / Revenue 0x 0x 0x 0x 0x 0.69x 0.6x 0.5x
EV / EBITDA 0x 0x 0x 0x - 15.1x 12.1x 8.87x
EV / EBIT 0x -0x 0x 0x -0x 34.9x 23.7x 13.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - 0.13 0.15 - - - -
Rate of return - - 1.41% 1.39% - - - -
EPS 2 0.97 -0.29 0.06 0.05 -0.31 0.23 0.34 0.6
Distribution rate - - 217% 300% - - - -
Net sales 1 8,735 9,466 10,544 11,560 12,038 13,611 15,805 18,734
EBITDA 1 1,545 26.53 405.4 409.5 - 624.5 778.9 1,060
EBIT 1 1,158 -325.1 91.42 88.15 -340.1 269.6 396.1 687.1
Net income 1 1,173 -342.9 73.91 63.05 -358.2 277.9 411.4 715.5
Net Debt - - - - - - - -
Reference price 2 13.560 9.950 9.250 10.770 10.070 7.860 7.860 7.860
Nbr of stocks (in thousands) 1,202,536 1,207,254 1,194,981 1,185,477 1,192,329 1,196,439 - -
Announcement Date 4/28/22 4/16/23 4/23/24 4/28/25 4/22/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
33.87x - - - 1.39B
25.17x9.29x15.21x0.79% 3,680B
109.56x47.62x77.28x-.--% 402B
60.21x12.72x26.82x-.--% 79.69B
392.14x16.76x66.26x-.--% 79.43B
100.04x8.53x21.62x-.--% 76.15B
35.84x1.75x13.99x-.--% 65.07B
181.61x5.78x22.32x-.--% 45.49B
116.95x4.62x22.61x-.--% 40.29B
26.46x5.45x26.16x-.--% 34.92B
Average 108.19x 12.50x 32.47x 0.09% 450.46B
Weighted average by Cap. 43.62x 12.68x 22.16x 0.64%

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. 600718 Stock
  4. Valuation Neusoft Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!