Company Valuation: Shenyu Communication Technology Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,500 2,559 1,960 2,849 9,641 6,475
Change - 2.37% -23.41% 45.38% 238.36% -32.84%
Enterprise Value (EV) 1 2,221 2,305 1,702 2,578 9,381 6,092
Change - 3.76% -26.14% 51.48% 263.83% -35.06%
P/E Ratio 37.8x 37.1x 45.7x 57.1x 128x 89.5x
PBR 2.76x 2.73x 2.03x 2.76x 9.22x 5.65x
PEG - 6.33x -1.2x 3.4x 2.4x -19.24x
Capitalization / Revenue 4.02x 3.05x 2.55x 3.77x 11x 7.67x
EV / Revenue 3.57x 2.74x 2.22x 3.42x 10.7x 7.21x
EV / EBITDA 22.9x 21.6x 20.1x 29.3x 115x 47.1x
EV / EBIT 33.8x 34.2x 41.1x 55.2x 245x 72.7x
EV / FCF -25.7x 335x -310x -465x 310x 37.5x
FCF Yield -3.9% 0.3% -0.32% -0.22% 0.32% 2.67%
Dividend per Share 2 0.0789 0.09 0.09 0.2 0.27 0.24
Rate of return 0.57% 0.62% 0.82% 1.25% 0.49% 0.65%
EPS 2 0.3684 0.39 0.24 0.28 0.43 0.41
Distribution rate 21.4% 23.1% 37.5% 71.4% 62.8% 58.5%
Net sales 1 621.5 839.7 768.4 755 877.1 844.6
EBITDA 1 97.21 106.7 84.85 88.11 81.88 129.3
EBIT 1 65.68 67.44 41.45 46.71 38.28 83.82
Net income 1 61.84 69.69 43.2 50.45 79.54 73.99
Net Debt 1 -278.5 -254.4 -257.8 -270.9 -259.6 -382.8
Reference price 2 13.91 14.48 10.96 15.99 55.16 36.68
Nbr of stocks (in thousands) 179,697 176,728 178,823 178,193 174,778 176,526
Announcement Date 3/15/21 3/28/22 4/14/23 4/15/24 3/27/25 4/20/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 705M
30.93x2.02x15.56x0.7% 47.79B
427.5x - - - 11.08B
20.78x1.07x9.03x2.16% 7.39B
20.96x0.47x8.29x0.66% 6.97B
20.25x2.35x13.4x1.45% 5.92B
57.49x4.23x41.03x0.11% 5.4B
18.62x2.32x12.41x1.66% 5.06B
Average 85.22x 2.08x 16.62x 1.12% 11.29B
Weighted average by Cap. 78.57x 1.99x 15.69x 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. 300563 Stock
  4. Valuation Shenyu Communication Technology Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!