Valuation Universal Scientific Industrial (Shanghai) Co., Ltd.
Stocks
601231
CNE100001BZ8
Electronic Equipment & Parts
|
End-of-day quote
Shanghai S.E.
2026-10-30
|
5-day change | 1st Jan Change | ||
| 17.84 CNY | -9.99% |
|
-15.21% | -40.53% |
| 10-29 | Universal Scientific Industrial's Asteelflash USA Signs Deal With USI Asteelflash USA | MT |
| 10-29 | China Shares Close Lower as State Buying Fails to Stem Market Rout | MT |
Company Valuation: Universal Scientific Industrial (Shanghai) Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 35,305 | 35,351 | 33,029 | 35,999 | 66,945 | 42,375 | - | - |
| Change | - | 0.13% | -6.57% | 8.99% | 85.96% | -36.7% | - | - |
| Enterprise Value (EV) 1 | 36,688 | 35,964 | 29,800 | 30,880 | 59,252 | 34,329 | 31,691 | 30,616 |
| Change | - | -1.97% | -17.14% | 3.62% | 91.88% | -42.06% | -7.69% | -3.39% |
| P/E | 18.9x | 12x | 17.4x | 22x | 35.7x | 19x | 13.4x | 9.54x |
| PBR | 2.71x | 2.33x | 1.96x | 2.06x | 3.3x | 1.88x | 1.7x | 1.49x |
| PEG | - | 0.2x | -0.5x | -1.6x | 3x | 1.6x | 0.3x | 0.2x |
| Capitalization / Revenue | 0.64x | 0.52x | 0.54x | 0.59x | 1.13x | 0.63x | 0.52x | 0.44x |
| EV / Revenue | 0.66x | 0.52x | 0.49x | 0.51x | 1x | 0.51x | 0.39x | 0.32x |
| EV / EBITDA | 11.2x | 8.17x | 9.13x | 10.2x | 18.2x | 10.9x | 6.45x | 4.83x |
| EV / EBIT | 17.2x | 10.4x | 13.7x | 16.5x | 28.2x | 13.8x | 8.92x | 5.97x |
| EV / FCF | -14x | 19.2x | 5.61x | 10.2x | 44.8x | 18.1x | 13.2x | - |
| FCF Yield | -7.13% | 5.2% | 17.8% | 9.77% | 2.23% | 5.53% | 7.59% | - |
| Dividend per Share 2 | 0.26 | 0.43 | 0.27 | 0.23 | 0.43 | 0.3742 | 0.5412 | 1.324 |
| Rate of return | 1.62% | 2.65% | 1.79% | 1.39% | 1.43% | 2.1% | 3.03% | 7.42% |
| EPS 2 | 0.85 | 1.35 | 0.87 | 0.75 | 0.84 | 0.9383 | 1.332 | 1.87 |
| Distribution rate | 30.6% | 31.9% | 31% | 30.7% | 51.2% | 39.9% | 40.6% | 70.8% |
| Net sales 1 | 55,300 | 68,516 | 60,792 | 60,691 | 59,195 | 67,119 | 81,649 | 96,281 |
| EBITDA 1 | 3,289 | 4,400 | 3,263 | 3,036 | 3,257 | 3,152 | 4,912 | 6,341 |
| EBIT 1 | 2,132 | 3,461 | 2,178 | 1,872 | 2,105 | 2,479 | 3,553 | 5,129 |
| Net income 1 | 1,858 | 3,060 | 1,948 | 1,652 | 1,853 | 2,212 | 3,144 | 4,463 |
| Net Debt 1 | 1,384 | 613.8 | -3,229 | -5,119 | -7,693 | -8,046 | -10,684 | -11,759 |
| Reference price 2 | 16.06 | 16.23 | 15.11 | 16.50 | 30.00 | 17.84 | 17.84 | 17.84 |
| Nbr of stocks (in thousands) | 2,198,310 | 2,178,104 | 2,185,902 | 2,181,770 | 2,231,506 | 2,375,285 | - | - |
| Announcement Date | 2/9/22 | 2/7/23 | 2/1/24 | 2/11/25 | 2/5/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.12x | 0.58x | 12.38x | 1.89% | 7.06B | |
| 30.6x | 5.87x | 17.38x | 0.63% | 202B | |
| 30.44x | 11.05x | 19.38x | 0.9% | 117B | |
| 47.46x | 6x | 20.27x | 0.89% | 111B | |
| 13.31x | 0.3x | 6.7x | 3.78% | 107B | |
| 33.48x | 5.49x | 18.04x | 1.02% | 79.45B | |
| 57.69x | 6.68x | 28.48x | 0.22% | 71.05B | |
| 17.26x | 1.02x | 11.5x | 0.72% | 58.08B | |
| 14.87x | 5.23x | 10.62x | 0.85% | 47.78B | |
| 32.68x | 4.56x | 17.27x | 0.02% | 46.72B | |
| Average | 29.89x | 4.68x | 16.20x | 1.09% | 84.76B | |
| Weighted average by Cap. | 31.38x | 5.45x | 16.85x | 1.1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 601231 Stock
- Valuation Universal Scientific Industrial (Shanghai) Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
