Company Valuation: Weimob Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 16,381 14,919 7,306 10,374 6,548 2,479 - -
Change - -8.92% -51.03% 42% -36.88% -62.14% - -
Enterprise Value (EV) 1 13,477 15,028 7,377 10,990 6,772 3,345 3,445 3,452
Change - 11.51% -50.91% 48.98% -38.38% -50.6% 2.99% 0.2%
P/E -19.5x -8.07x -9.34x -5.39x -27.6x -10.1x 88.9x -361x
PBR 3.8x 6.89x 2.66x 5.35x 2.45x 1.05x 0.85x 0.77x
PEG - -0x 0.2x -0x 0.3x 11.43x -1x 3x
Capitalization / Revenue 6.1x 8.11x 3.28x 7.75x 4.11x 1.39x 1.25x 1.14x
EV / Revenue 5.02x 8.17x 3.31x 8.21x 4.25x 1.87x 1.74x 1.59x
EV / EBITDA -42.1x -12.8x -98.5x -29.3x 43.8x 9.32x 8.19x 8.94x
EV / EBIT -17.7x -8.12x -12.2x -7.68x -46.1x -28.4x 47.7x 24.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.33 -0.73 -0.28 -0.57 -0.06 -0.0595 0.00675 -0.00166
Distribution rate - - - - - - - -
Net sales 1 2,686 1,839 2,228 1,339 1,592 1,787 1,975 2,170
EBITDA 1 -320.3 -1,178 -74.9 -375.5 154.7 359 420.9 386.1
EBIT 1 -761.1 -1,850 -604.3 -1,431 -146.9 -117.6 72.29 138.9
Net income 1 -783 -1,829 -758.3 -1,728 -221.5 -242.2 2.844 34
Net Debt 1 -2,904 108.8 71.48 616 223.8 866.6 966.5 973.5
Reference price 2 6.4278 5.8912 2.6142 3.0728 1.6535 0.5999 0.5999 0.5999
Nbr of stocks (in thousands) 2,548,460 2,532,468 2,794,595 3,376,164 3,960,135 4,132,258 - -
Announcement Date 3/28/22 3/30/23 3/28/24 3/21/25 3/17/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-10.09x1.87x9.32x-.--% 371M
27.04x9.98x16.28x0.73% 3,957B
130.04x57.57x93.75x-.--% 485B
19.44x5.62x9.79x1.55% 391B
220.32x19.61x57.41x-.--% 284B
29.69x5.93x18.66x1.29% 270B
2393.4x40.02x130.9x-.--% 246B
97.12x9.64x25.8x-.--% 158B
56.41x15.15x39.92x-.--% 128B
13.98x3.72x7.77x-.--% 99.27B
Average 297.74x 16.91x 40.96x 0.36% 601.92B
Weighted average by Cap. 142.88x 15.02x 29.44x 0.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Weimob Inc.

Historical PBR trend

Valuation ratios - PBR - Weimob Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Weimob Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Weimob Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Weimob Inc.
  1. Stock Market
  2. Stocks
  3. 2013 Stock
  4. Valuation Weimob Inc.