Company Valuation: Science Environmental Protection Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 3,672 2,587 4,908 6,683 - -
Change - -29.54% 89.72% 36.16% - -
Enterprise Value (EV) 3,672 2,587 4,908 6,683 6,683 6,683
Change - -29.54% 89.72% 36.16% 0% 0%
P/E 39.5x 14.3x 44.8x 36.9x 28x 22.1x
PBR 3.93x 2.41x 4.27x 5.19x 4.5x 3.82x
PEG - 0.2x -1.1x 0.6x 0.9x 0.8x
Capitalization / Revenue 4.54x 2.79x 3.92x 3.87x 3.08x 2.54x
EV / Revenue 0x 0x 0x 3.87x 3.08x 2.54x
EV / EBITDA 0x 0x 0x 26.3x 20.4x 16.9x
EV / EBIT 0x 0x 0x 34.1x 25.7x 20.1x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.98 1.9 1.15 1.9 2.5 3.17
Distribution rate - - - - - -
Net sales 1 808 927.2 1,251 1,728 2,169 2,633
EBITDA 1 113.7 160.5 163.4 253.9 327.1 395.2
EBIT 1 103.4 189.5 126.8 196 260.1 332.3
Net income 1 93.24 180.8 110 181.5 238.2 302.1
Net Debt - - - - - -
Reference price 2 38.72 27.14 51.49 70.11 70.11 70.11
Nbr of stocks (in thousands) 94,827 95,326 95,326 95,326 - -
Announcement Date 2/23/24 2/26/25 2/26/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
36.9x - - - 995M
35.58x5.02x15.12x0.85% 41.56B
-73.44x4.12x13.45x0.13% 15.77B
1558.83x3.46x15.13x-.--% 5.95B
27.94x1.74x8.47x2.84% 4.2B
11.33x - - - 3.75B
10.47x - - 4.3% 3.64B
14.21x - - - 3.3B
Average 202.73x 3.58x 13.04x 1.62% 9.89B
Weighted average by Cap. 124.83x 4.47x 14.32x 0.91%

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. 688480 Stock
  4. Valuation Science Environmental Protection Co., Ltd.