Company Valuation: Shenzhen Fastprint Circuit Tech Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 20,831 16,355 24,887 18,745 35,931 56,400 - -
Change - -21.49% 52.17% -24.68% 91.69% 56.97% - -
Enterprise Value (EV) 1 20,831 16,355 27,070 22,192 40,286 61,064 61,531 61,737
Change - -21.49% 65.52% -18.02% 81.53% 51.58% 0.76% 0.34%
P/E 33.3x 29.3x 113x -92.6x 265x 108x 49.6x 33.4x
PBR 5.59x 2.51x 4.7x 3.83x 6.73x 6.37x 5.71x 5x
PEG - -1.4x -1.9x 0x -2x 0x 0x 0.7x
Capitalization / Revenue 4.13x 3.05x 4.64x 3.22x 4.99x 5.68x 3.7x 2.83x
EV / Revenue 4.13x 3.05x 5.05x 3.81x 5.6x 6.14x 4.04x 3.1x
EV / EBITDA 23.7x 20.7x 63.5x 798x 67.4x 49.3x 26.1x 18.5x
EV / EBIT 31.2x 32.9x 747x -39.2x -494x 108x 41.7x 25.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.08 0.05 0.03 0.03 0.0738 0.1675 0.2985
Rate of return - 0.83% 0.34% 0.27% 0.14% 0.22% 0.5% 0.9%
EPS 2 0.42 0.33 0.13 -0.12 0.08 0.308 0.6702 0.995
Distribution rate - 24.2% 38.5% -25% 37.5% 24% 25% 30%
Net sales 1 5,040 5,354 5,360 5,817 7,195 9,937 15,231 19,912
EBITDA 1 879.4 791.9 426.3 27.81 597.8 1,237 2,353 3,337
EBIT 1 667.7 496.9 36.23 -566.6 -81.52 565.8 1,474 2,380
Net income 621.5 525.6 211.2 -198.3 134.9 - - -
Net Debt 1 - - 2,183 3,447 4,355 4,664 5,130 5,337
Reference price 2 14.00 9.68 14.73 11.11 21.17 33.23 33.23 33.23
Nbr of stocks (in thousands) 1,487,918 1,689,546 1,689,551 1,687,198 1,697,274 1,697,274 - -
Announcement Date 4/9/22 3/30/23 4/24/24 4/24/25 4/24/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
74.38x5.33x41.63x0.4% 8.41B
57.65x9.25x46.62x1.41% 196B
64.46x9.31x17.98x-.--% 98.4B
46.22x9.83x34.33x1.15% 58.74B
45.62x8.54x30.13x0.97% 50.43B
49.7x - - 0.2% 50.23B
7944.56x75.12x2384.65x - 42.4B
30.44x8.36x23.41x1.11% 40.56B
49.1x8.18x33.16x0.9% 37.6B
36.41x8.43x27.76x0.54% 35B
Average 839.85x 15.82x 293.30x 0.74% 61.77B
Weighted average by Cap. 594.15x 13.94x 209.83x 0.88%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 002436 Stock
  4. Valuation Shenzhen Fastprint Circuit Tech Co.,Ltd.