|
End-of-day quote
Shenzhen S.E.
2026-11-06
|
5-day change | 1st Jan Change | ||
| 6.730 CNY | -2.46% |
|
+1.82% | -17.22% |
Company Valuation: Shenzhen Topway Video Communication Co., Ltd
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 5,530 | 5,056 | 5,305 | 12,464 | 6,445 | 6,525 |
| Change | - | -8.56% | 4.92% | 134.95% | -48.29% | 1.25% |
| Enterprise Value (EV) 1 | 4,708 | 4,200 | 4,443 | 11,926 | 5,785 | 6,149 |
| Change | - | -10.79% | 5.79% | 168.43% | -51.49% | 6.3% |
| P/E | 30x | 35x | 47.2x | 97.1x | -2,294x | -33.8x |
| PBR | 2.5x | 2.22x | 2.3x | 5.31x | 2.84x | 3.31x |
| PEG | - | -1.6x | -2.1x | 6.8x | 22x | -0x |
| Capitalization / Revenue | 3.17x | 2.84x | 3.53x | 8.43x | 4.95x | 5.05x |
| EV / Revenue | 2.7x | 2.36x | 2.95x | 8.07x | 4.44x | 4.76x |
| EV / EBITDA | 15.9x | 15.8x | 19.7x | 51.5x | 33.1x | 56.6x |
| EV / EBIT | 38.3x | 47.9x | 88.7x | 263x | -146x | -60.1x |
| EV / FCF | 28x | 88x | 50x | -39.9x | 29.4x | 220x |
| FCF Yield | 3.57% | 1.14% | 2% | -2.51% | 3.4% | 0.45% |
| Dividend per Share 2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.05 | - |
| Rate of return | 1.45% | 1.59% | 1.51% | 0.64% | 0.62% | - |
| EPS 2 | 0.23 | 0.18 | 0.14 | 0.16 | -0.0035 | -0.2407 |
| Distribution rate | 43.5% | 55.6% | 71.4% | 62.5% | -1,429% | - |
| Net sales 1 | 1,744 | 1,779 | 1,505 | 1,478 | 1,303 | 1,292 |
| EBITDA 1 | 295.6 | 266.4 | 225.7 | 231.5 | 174.5 | 108.6 |
| EBIT 1 | 122.9 | 87.6 | 50.06 | 45.3 | -39.74 | -102.3 |
| Net income 1 | 182.1 | 142 | 109.8 | 125.1 | -2.809 | -193.2 |
| Net Debt 1 | -821.9 | -856.5 | -862.1 | -537.9 | -659.9 | -375.6 |
| Reference price 2 | 6.890 | 6.300 | 6.610 | 15.530 | 8.030 | 8.130 |
| Nbr of stocks (in thousands) | 802,559 | 802,559 | 802,559 | 802,559 | 802,559 | 802,559 |
| Announcement Date | 3/30/21 | 4/14/22 | 3/30/23 | 4/1/24 | 4/18/25 | 4/21/26 |
1CNY in Million2CNY
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 830M | |
| 20.58x | 2.38x | 10.65x | 1.28% | 202B | |
| 11.96x | 1.53x | 6.56x | 0.86% | 26.85B | |
| 18.84x | 2.01x | 21.51x | 1.61% | 6.07B | |
| 5.88x | 2.1x | 5.88x | 3.94% | 5.79B | |
| 17.85x | 0.82x | 6.58x | 6.91% | 5.73B | |
| 14.2x | 1.19x | 9.08x | 1.4% | 4.99B | |
| 8.25x | 1.03x | 3.26x | 3.76% | 4.65B | |
| 40.58x | - | - | 2.2% | 3.89B | |
| 12.42x | 1.79x | 17.41x | 4.84% | 3.73B | |
| Average | 16.73x | 1.61x | 10.12x | 2.98% | 26.49B | |
| Weighted average by Cap. | 19.13x | 2.19x | 10.22x | 1.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 002238 Stock
- Valuation Shenzhen Topway Video Communication Co., Ltd
Select your edition
All financial news and data tailored to specific country editions
