Valuation Topsec Technologies Group Inc.

Stocks

End-of-day quote Shenzhen S.E. 2026-08-28			5-day change	1st Jan Change
6.930 ^CNY	+10.00%		+11.24%	-23.59%

04-29	Topsec Technologies Group Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-23	Topsec Technologies Group Inc. announces an Equity Buyback for CNY 150 million worth of its shares.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,175	11,548	11,476	7,503	10,550	8,061	-	-
Change	-	-47.92%	-0.63%	-34.62%	40.62%	-23.59%	-	-
Enterprise Value (EV)	21,301	10,770	10,554	7,503	10,550	8,061	8,061	8,061
Change	-	-49.44%	-2%	-28.91%	40.62%	-23.59%	0%	0%
P/E	53.3x	55.7x	-30x	88x	141x	74.3x	56.2x	44.2x
PBR	2.35x	1.21x	1.23x	0.81x	1.11x	0.85x	0.85x	0.84x
PEG	-	-1.1x	0x	-1x	-11.5x	1.6x	1.7x	1.6x
Capitalization / Revenue	6.26x	3.26x	3.67x	2.66x	4.1x	2.87x	2.6x	2.33x
EV / Revenue	0x	0x	0x	0x	0x	2.87x	2.6x	2.33x
EV / EBITDA	0x	0x	-0x	0x	0x	21.7x	19.5x	17.6x
EV / EBIT	0x	0x	-0x	0x	0x	67.6x	48.6x	41.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.02	-	-	0.02	-	-	-	-
Rate of return	0.1%	-	-	0.31%	-	-	-	-
EPS ²	0.36	0.1793	-0.3265	0.0733	0.0643	0.0933	0.1233	0.1567
Distribution rate	5.56%	-	-	27.3%	-	-	-	-
Net sales ¹	3,541	3,543	3,124	2,820	2,572	2,810	3,106	3,454
EBITDA ¹	533.8	464.1	-114.9	312	336.1	371	414	459
EBIT ¹	488.1	245	-392.8	11.82	30.98	119.3	166	193.7
Net income ¹	413.2	205.1	-371.4	83.01	74.22	112	156.5	180
Net Debt	-874.1	-778.1	-921.4	-	-	-	-	-
Reference price ²	19.170	9.990	9.780	6.450	9.070	6.930	6.930	6.930
Nbr of stocks (in thousands)	1,156,741	1,155,989	1,173,399	1,163,203	1,163,203	1,163,203	-	-
Announcement Date	2/16/22	4/21/23	4/19/24	4/18/25	4/23/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOPSEC TECHNOLOGIES GROUP INC.	74.25x	-	-	-	1.2B
MASTERCARD, INC.	30.42x	14.26x	22.57x	0.6%	521B
NHN KCP CORP.	10.98x	0.18x	3.99x	1.61%	442M
NICE INFORMATION & TELECOMMUNICATION, INC.	5.02x	0.07x	0.87x	3.47%	228M
KGINICIS CO.,LTD	4.8x	0.29x	3.09x	6.33%	205M
Average	25.09x	3.70x	7.63x	3%	104.71B
Weighted average by Cap.	30.48x	14.24x	22.53x	0.6%