Company Valuation: Tongding Interconnection Information Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,041 6,003 5,584 6,445 6,322 7,380
Change - 19.09% -6.98% 15.42% -1.91% 16.73%
Enterprise Value (EV) 1 6,526 7,687 6,196 6,689 6,756 8,607
Change - 17.79% -19.4% 7.96% 1.01% 27.39%
P/E 118x -9.51x 44.8x 27.2x 81.7x -96.6x
PBR 1.78x 2.81x 2.51x 2.61x 2.48x 2.99x
PEG - 0x -0x 0.3x -1.2x 0x
Capitalization / Revenue 1.41x 2.02x 1.68x 1.92x 2.19x 2.16x
EV / Revenue 1.82x 2.58x 1.87x 2x 2.34x 2.52x
EV / EBITDA 175x -54.5x 25.7x 19.8x 31.1x 40.5x
EV / EBIT -44.2x -23.9x 44.2x 27.4x 47.2x 63.1x
EV / FCF 35.4x -24.3x 8x 47x -32.6x -11.4x
FCF Yield 2.83% -4.12% 12.5% 2.13% -3.07% -8.76%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0347 -0.5172 0.1013 0.1925 0.0629 -0.0621
Distribution rate - - - - - -
Net sales 1 3,586 2,977 3,316 3,349 2,884 3,413
EBITDA 1 37.24 -141.1 240.8 337 217.3 212.4
EBIT 1 -147.7 -322.1 140.1 243.9 143.3 136.3
Net income 1 43.59 -646.7 125.5 236.8 77.33 -76.39
Net Debt 1 1,485 1,683 611.4 243.6 434 1,227
Reference price 2 4.08 4.92 4.54 5.24 5.14 6.00
Nbr of stocks (in thousands) 1,235,545 1,220,213 1,229,995 1,229,995 1,229,995 1,229,995
Announcement Date 4/27/21 4/27/22 4/28/23 4/26/24 4/25/25 4/27/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.36B
30.75x2x15.44x0.7% 46.75B
520.5x - - - 13.44B
20.22x1.03x8.75x2.25% 6.98B
21.65x0.47x8.45x0.64% 7.04B
18.42x2.14x12.25x1.6% 5.3B
56.18x4.14x40.06x0.11% 5.28B
Average 111.29x 1.96x 16.99x 1.06% 12.88B
Weighted average by Cap. 107.57x 1.92x 15.68x 0.87%

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. 002491 Stock
  4. Valuation Tongding Interconnection Information Co., Ltd.