Company Valuation: Shengyi Electronics Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 11,612 7,744 9,458 32,048 78,809 67,594 - -
Change - -33.31% 22.13% 238.85% 145.91% -14.23% - -
Enterprise Value (EV) 1 11,612 7,744 9,458 32,959 80,230 68,503 65,962 62,820
Change - -33.31% 22.13% 248.49% 143.42% -14.62% -3.71% -4.76%
P/E 42.3x 24.5x -379x 98.2x 55.3x 25.5x 17.7x 13.7x
PBR - 1.9x - 7.64x 13.7x 8.04x 5.54x 3.96x
PEG - 1.6x 4x -0x 0x 0.3x 0.4x 0.5x
Capitalization / Revenue - 2.19x - 6.84x 8.3x 4.63x 3.29x 2.61x
EV / Revenue - 2.19x - 7.03x 8.45x 4.7x 3.21x 2.42x
EV / EBITDA - 13.9x - 47.3x 36.9x 18.6x 12.9x 9.69x
EV / EBIT - 24.6x - 93.9x 48.4x 23.3x 15.6x 11.4x
EV / FCF - - - -514x -5,471x 129x 25.6x 19.7x
FCF Yield - - - -0.19% -0.02% 0.78% 3.91% 5.08%
Dividend per Share 2 - - - 0.25 0.6 0.02 0.04 0.06
Rate of return - - - 0.64% 0.63% 0.02% 0.05% 0.07%
EPS 2 0.33 0.38 -0.03 0.4 1.73 3.16 4.55 5.91
Distribution rate - - - 62.5% 34.7% 0.63% 0.88% 1.02%
Net sales 1 - 3,535 - 4,687 9,494 14,590 20,557 25,926
EBITDA 1 - 556.6 - 697.3 2,171 3,678 5,106 6,485
EBIT 1 - 315 - 351 1,657 2,942 4,236 5,493
Net income 1 264.3 312.9 -24.99 332 1,473 2,629 3,788 4,913
Net Debt 1 - - - 911.4 1,421 909 -1,632 -4,774
Reference price 2 13.96 9.31 11.37 39.26 95.69 80.70 80.70 80.70
Nbr of stocks (in thousands) 831,821 831,821 831,821 816,302 823,587 837,591 - -
Announcement Date 3/24/22 2/15/23 3/27/24 2/27/25 2/27/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Valuation ratios - P/E - Shengyi Electronics Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Shengyi Electronics Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Shengyi Electronics Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Shengyi Electronics Co., Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Shengyi Electronics Co., Ltd.
  1. Stock Market
  2. Stocks
  3. 688183 Stock
  4. Valuation Shengyi Electronics Co., Ltd.