Company Valuation: Paslin Digital Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,511 3,609 2,517 3,865 3,081 3,177
Change - 43.73% -30.26% 53.51% -20.27% 3.11%
Enterprise Value (EV) 1 1,042 4,385 3,452 4,602 4,053 4,080
Change - 320.86% -21.27% 33.3% -11.94% 0.67%
P/E 29.5x 19.7x 17.8x 32.2x 48.5x -9.52x
PBR 0.95x 2.59x 1.57x 2.01x 1.48x 1.29x
PEG - 0x -0.8x -1.8x -1x 0x
Capitalization / Revenue 14.9x 2.54x 2.25x 1.81x 1.67x 3.6x
EV / Revenue 6.17x 3.08x 3.09x 2.15x 2.2x 4.62x
EV / EBITDA 51.8x 43.4x 72.6x 32.2x 32.8x -13.2x
EV / EBIT 55.1x 55.5x 140x 39x 42.1x -12.2x
EV / FCF 2.55x 32.5x -59.9x 12.6x -11.4x -4.79x
FCF Yield 39.2% 3.07% -1.67% 7.93% -8.78% -20.9%
Dividend per Share 2 0.095 0.045 - 0.1 0.015 -
Rate of return 1.76% 0.55% - 1.17% 0.22% -
EPS 2 0.1833 0.4186 0.3216 0.2653 0.1409 -0.7513
Distribution rate 51.8% 10.8% - 37.7% 10.6% -
Net sales 1 169 1,421 1,119 2,137 1,843 882.4
EBITDA 1 20.11 101.1 47.57 142.9 123.5 -308
EBIT 1 18.89 79.05 24.69 118 96.35 -335.5
Net income 1 83.3 131.5 142.5 121.2 64.43 -347.9
Net Debt 1 -1,469 775.5 935 737.5 971.2 902.4
Reference price 2 5.400 8.230 5.740 8.540 6.840 7.150
Nbr of stocks (in thousands) 465,033 438,567 438,567 452,518 450,481 444,368
Announcement Date 4/19/21 4/29/22 4/28/23 4/25/24 4/29/25 4/29/26
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 428M
39.31x6.71x24.89x0.68% 135B
29.3x5.5x18.94x2.07% 37.88B
34.79x4.59x17.33x0.1% 34.24B
23.27x2x14.44x2.01% 33.85B
26.02x4.11x13.81x1.4% 29.9B
26.36x3.21x13.8x1.42% 28.2B
23.29x3.38x14.56x1.01% 28.4B
113.09x39.12x91.72x0.34% 26.68B
Average 39.43x 8.58x 26.19x 1.13% 39.38B
Weighted average by Cap. 38.39x 7.60x 24.91x 1.02%

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. 600215 Stock
  4. Valuation Paslin Digital Technology Co., Ltd.