Company Valuation: Yealink Network Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 73,493 54,629 37,346 48,731 45,111 43,198 - -
Change - -25.67% -31.64% 30.49% -7.43% -4.24% - -
Enterprise Value (EV) 73,493 54,629 37,346 48,731 45,111 43,198 43,198 43,198
Change - -25.67% -31.64% 30.49% -7.43% -4.24% 0% 0%
P/E Ratio 45.2x 25.1x 18.5x 18.4x 17.4x 14.5x 12.5x 11x
PBR 11.6x 6.92x 4.59x 5.45x 4.84x 3.9x 3.46x 2.72x
PEG - 0.7x -2.57x 0.6x -8.51x 1x 0.8x 0.8x
Capitalization / Revenue 19.9x 11.3x 8.57x 8.67x 7.48x 6.2x 5.49x 4.84x
EV / Revenue 0x 0x 0x 0x 0x 6.2x 5.49x 4.84x
EV / EBITDA 0x 0x 0x 0x 0x 13x 11.6x 10.5x
EV / EBIT 0x 0x 0x 0x 0x 13.6x 11.8x 11.1x
EV / FCF 0x 0x 0x 0x 0x 16x 13.3x -
FCF Yield 1.1% 2.68% 4.32% 4.86% 3.94% 6.23% 7.52% -
Dividend per Share 2 0.5714 0.9286 0.9 1.3 1.3 2.078 1.707 2.422
Rate of return 0.98% 2.15% 3.05% 3.37% 3.65% 6.09% 5.01% 7.1%
EPS 2 1.288 1.725 1.601 2.093 2.05 2.355 2.725 3.11
Distribution rate 44.4% 53.8% 56.2% 62.1% 63.4% 88.2% 62.6% 77.9%
Net sales 1 3,700 4,829 4,358 5,621 6,033 6,964 7,864 8,922
EBITDA 1 1,805 2,436 2,244 2,975 2,922 3,311 3,716 4,113
EBIT 1 1,779 2,387 2,188 2,894 2,838 3,179 3,672 3,901
Net income 1 1,620 2,184 2,023 2,648 2,601 2,984 3,452 3,944
Net Debt - - - - - - - -
Reference price 2 58.18 43.28 29.55 38.60 35.65 34.10 34.10 34.10
Nbr of stocks (in thousands) 1,263,236 1,262,272 1,263,815 1,262,461 1,265,376 1,266,789 - -
Announcement Date 2/28/22 2/28/23 2/23/24 2/28/25 2/27/26 - - -
1CNY in Million2CNY
Estimates

P/E Ratio, Detailed evolution

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

  1. Stock Market
  2. Stocks
  3. 300628 Stock
  4. Valuation Yealink Network Technology Co., Ltd.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!