Company Valuation: Surfilter Network Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,055 5,504 4,096 4,116 3,941 2,991
Change - 35.71% -25.58% 0.49% -4.26% -24.1%
Enterprise Value (EV) 1 3,683 5,244 3,881 3,907 3,615 2,618
Change - 42.38% -25.99% 0.67% -7.47% -27.57%
P/E 237x -143x -4,053x -33.2x -99.5x 130x
PBR 4.49x 6.36x 5x 5.81x 6.03x 4.4x
PEG - 0x 41.6x -0x 1.5x -1x
Capitalization / Revenue 4.62x 7.92x 5.61x 6.76x 8.34x 6.11x
EV / Revenue 4.19x 7.54x 5.32x 6.42x 7.65x 5.35x
EV / EBITDA 377x -123x -343x -50.4x -98.6x 71.5x
EV / EBIT -440x -88.6x -147x -42.6x -73.5x 106x
EV / FCF 28.6x -48x -59.5x 57.9x 33.6x 453x
FCF Yield 3.49% -2.08% -1.68% 1.73% 2.97% 0.22%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0254 -0.0572 -0.0015 -0.1841 -0.0588 0.0342
Distribution rate - - - - - -
Net sales 1 878 695.3 729.6 608.7 472.3 489.1
EBITDA 1 9.778 -42.53 -11.32 -77.45 -36.67 36.65
EBIT 1 -8.375 -59.2 -26.39 -91.75 -49.21 24.68
Net income 1 17.08 -38.52 -1.002 -124 -39.62 23.04
Net Debt 1 -372.4 -260 -214.7 -208.9 -325.7 -372.5
Reference price 2 6.020 8.170 6.080 6.110 5.850 4.440
Nbr of stocks (in thousands) 673,630 673,630 673,630 673,630 673,630 673,630
Announcement Date 4/26/21 4/26/22 4/27/23 4/29/24 4/27/25 4/27/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 625M
22.48x6.12x10.93x1.42% 414B
26.39x5.28x16.59x1.44% 250B
82.34x8.01x21.43x-.--% 132B
38.48x3.6x13.24x0.18% 47.58B
-52.69x86.35x744.21x-.--% 40.06B
30.77x11.94x19.5x-.--% 25.09B
37.11x2.45x22.28x-.--% 20.32B
104x9.97x42.48x-.--% 15.08B
-637.65x3.78x12.65x - 13.82B
Average -38.75x 15.28x 100.37x 0.38% 95.85B
Weighted average by Cap. 21.66x 9.49x 45.62x 1.01%

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. 300311 Stock
  4. Valuation Surfilter Network Technology Co., Ltd.