|
End-of-day quote
Shenzhen S.E.
2026-10-23
|
5-day change | 1st Jan Change | ||
| 7.270 CNY | +4.01% |
|
+2.83% | -19.85% |
| 10-14 | Topsec Technologies Group Inc. Approves Board Elections | CI |
| 09-21 | Topsec Technologies Group Inc.(XSEC:002212) dropped from FTSE All-World Index | CI |
Company Valuation: Topsec Technologies Group Inc.
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 | 8,487 | - | - |
| Change | - | -47.92% | -0.63% | -34.62% | 40.62% | -19.55% | - | - |
| Enterprise Value (EV) | 21,301 | 10,770 | 10,554 | 7,503 | 10,550 | 8,487 | 8,487 | 8,487 |
| Change | - | -49.44% | -2% | -28.91% | 40.62% | -19.55% | 0% | 0% |
| P/E | 53.3x | 55.7x | -30x | 88x | 141x | 87.2x | 62.3x | 50.7x |
| PBR | 2.35x | 1.21x | 1.23x | 0.81x | 1.11x | 0.89x | 0.89x | 0.88x |
| PEG | - | -1.1x | 0x | -1x | -11.5x | 2.9x | 1.6x | 2.2x |
| Capitalization / Revenue | 6.26x | 3.26x | 3.67x | 2.66x | 4.1x | 3.11x | 2.81x | 2.53x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 3.11x | 2.81x | 2.53x |
| EV / EBITDA | 0x | 0x | -0x | 0x | 0x | 25.7x | 21.3x | 19.7x |
| EV / EBIT | 0x | 0x | -0x | 0x | 0x | 80.3x | 53x | 45.6x |
| 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 | 0.0833 | 0.1167 | 0.1433 |
| Distribution rate | 5.56% | - | - | 27.3% | - | - | - | - |
| Net sales 1 | 3,541 | 3,543 | 3,124 | 2,820 | 2,572 | 2,729 | 3,018 | 3,355 |
| EBITDA 1 | 533.8 | 464.1 | -114.9 | 312 | 336.1 | 330 | 399 | 430 |
| EBIT 1 | 488.1 | 245 | -392.8 | 11.82 | 30.98 | 105.7 | 160 | 186 |
| Net income 1 | 413.2 | 205.1 | -371.4 | 83.01 | 74.22 | 97 | 144 | 167 |
| Net Debt | -874.1 | -778.1 | -921.4 | - | - | - | - | - |
| Reference price 2 | 19.170 | 9.990 | 9.780 | 6.450 | 9.070 | 7.270 | 7.270 | 7.270 |
| Nbr of stocks (in thousands) | 1,156,741 | 1,155,989 | 1,173,399 | 1,163,203 | 1,163,203 | 1,167,454 | - | - |
| Announcement Date | 2/16/22 | 4/21/23 | 4/19/24 | 4/18/25 | 4/23/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 83.88x | - | - | - | 1.22B | |
| 15.74x | 7.63x | 16.31x | 0.27% | 3,946B | |
| 22.16x | 6.51x | 11.65x | 0.33% | 1,659B | |
| 32.37x | 15.14x | 23.92x | 0.55% | 555B | |
| 13.21x | 3.51x | 8.13x | 1.54% | 439B | |
| 18.72x | 5.52x | 16.55x | -.--% | 275B | |
| 19.25x | 1.41x | 9.49x | 1.07% | 253B | |
| 104.3x | 13.85x | 74.39x | -.--% | 217B | |
| 21.75x | 2.48x | 12.6x | -.--% | 141B | |
| 8.07x | 0.9x | 3.88x | -.--% | 113B | |
| Average | 33.95x | 6.33x | 19.66x | 0.42% | 759.91B | |
| Weighted average by Cap. | 20.97x | 7.39x | 16.56x | 0.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 002212 Stock
- Valuation Topsec Technologies Group Inc.
Select your edition
All financial news and data tailored to specific country editions
