Company Valuation: Wuxi Sunlit Science and Technology Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 156.8 90.54 99.06 73.6 83.65 156.4
Change - -42.25% 9.42% -25.71% 13.67% 86.92%
Enterprise Value (EV) 1 -61.57 -76.51 -11.21 -97.62 -97.67 -190.8
Change - -24.28% 85.35% -770.73% -0.04% -95.35%
P/E 19.4x 37.4x 21x 3.26x 2.85x 3.16x
PBR 0.25x 0.14x 0.16x 0.11x 0.12x 0.22x
PEG - -0.5x 0.2x 0x 0.1x 0x
Capitalization / Revenue 1.16x 0.74x 0.59x 0.35x 0.27x 0.3x
EV / Revenue -0.46x -0.63x -0.07x -0.47x -0.31x -0.37x
EV / EBITDA 215x -6.2x -0.72x -4.41x -3.35x -3.4x
EV / EBIT 7.17x -23x -1.86x -8x -5.28x -4.2x
EV / FCF 0.73x 1.47x 0.22x -2x -1.46x -1.44x
FCF Yield 137% 67.8% 452% -50.1% -68.3% -69.3%
Dividend per Share 2 - 0.05 - 0.08 0.08 0.08
Rate of return - 7.07% - 13.9% 12.2% 6.55%
EPS 2 0.0631 0.0189 0.0368 0.1766 0.2293 0.387
Distribution rate - 265% - 45.3% 34.9% 20.7%
Net sales 1 134.8 121.6 167 208 313.3 516
EBITDA 1 -0.286 12.35 15.62 22.14 29.16 56.15
EBIT 1 -8.588 3.333 6.027 12.2 18.51 45.42
Net income 1 8.079 2.419 4.711 22.6 29.35 49.54
Net Debt 1 -218.3 -167 -110.3 -171.2 -181.3 -347.2
Reference price 2 1.225 0.707 0.774 0.575 0.654 1.222
Nbr of stocks (in thousands) 128,000 128,000 128,000 128,000 128,000 128,000
Announcement Date 4/28/20 4/28/21 4/28/22 4/21/23 4/19/24 4/17/25
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 32.46M
31.02x5.4x19.55x0.83% 122B
34.67x5.45x20.65x1.55% 96.9B
42.25x8.56x25.06x-.--% 61.4B
26.92x3.08x17.81x0.77% 58.81B
39.58x6.16x27.17x1.96% 57.33B
26.77x4.92x17.21x2.25% 34.98B
30.18x4.03x15.22x0.11% 29.67B
20.39x1.74x12.55x2.3% 29.67B
20.22x3.48x11.13x1.51% 28.14B
Average 30.22x 4.76x 18.48x 1.25% 51.93B
Weighted average by Cap. 31.98x 5.18x 19.79x 1.16%

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. 1289 Stock
  4. Valuation Wuxi Sunlit Science and Technology Company Limited