BEST INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.965 USD | -0.24% |
|
-5.30% | -22.99% |
| Mar. 27 | BEST Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 27 | BEST Inc. Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 10,941 | 15,193 | 5,130 | 2,102 | 298.2 | 360 |
| Enterprise Value (EV) 1 | 10,090 | 20,678 | 13,133 | 4,240 | 3,151 | 3,174 |
| P/E ratio | -21.4 x | -74.3 x | -2.55 x | 8.01 x | -0.2 x | -0.42 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.39 x | 0.43 x | 0.17 x | 0.18 x | 0.04 x | 0.04 x |
| EV / Revenue | 0.36 x | 0.59 x | 0.44 x | 0.37 x | 0.41 x | 0.38 x |
| EV / EBITDA | -51.4 x | 124 x | -11.1 x | -3.33 x | -2.55 x | -4.75 x |
| EV / FCF | -4.63 x | -10 x | -7.29 x | -1.58 x | -23.9 x | -3.31 x |
| FCF Yield | -21.6% | -9.96% | -13.7% | -63.1% | -4.19% | -30.2% |
| Price to Book | 2.68 x | 3.87 x | 2.98 x | 1.04 x | 0.43 x | -3.67 x |
| Nbr of stocks (in thousands) | 19,360 | 19,626 | 19,270 | 19,435 | 19,650 | 19,880 |
| Reference price 2 | 565.2 | 774.1 | 266.2 | 108.2 | 15.17 | 18.11 |
| Announcement Date | 4/11/19 | 4/17/20 | 4/16/21 | 4/18/22 | 4/21/23 | 4/30/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 27,961 | 35,176 | 29,995 | 11,426 | 7,744 | 8,316 |
| EBITDA 1 | -196.4 | 167 | -1,178 | -1,272 | -1,237 | -668 |
| EBIT 1 | -658 | -325.8 | -1,693 | -1,463 | -1,426 | -857.2 |
| Operating Margin | -2.35% | -0.93% | -5.65% | -12.8% | -18.42% | -10.31% |
| Earnings before Tax (EBT) 1 | -496.5 | -200.8 | -1,661 | -1,261 | -1,464 | -907.5 |
| Net income 1 | -508 | -202.4 | -2,026 | 261.9 | -1,463 | -814.4 |
| Net margin | -1.82% | -0.58% | -6.75% | 2.29% | -18.9% | -9.79% |
| EPS 2 | -26.43 | -10.42 | -104.6 | 13.50 | -74.62 | -42.70 |
| Free Cash Flow 1 | -2,178 | -2,059 | -1,802 | -2,676 | -132 | -957.8 |
| FCF margin | -7.79% | -5.85% | -6.01% | -23.42% | -1.7% | -11.52% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/11/19 | 4/17/20 | 4/16/21 | 4/18/22 | 4/21/23 | 4/30/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 5,485 | 8,003 | 2,137 | 2,853 | 2,814 |
| Net Cash position 1 | 851 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 32.85 x | -6.791 x | -1.681 x | -2.306 x | -4.213 x |
| Free Cash Flow 1 | -2,178 | -2,059 | -1,802 | -2,676 | -132 | -958 |
| ROE (net income / shareholders' equity) | -11.9% | -5.44% | -59.7% | -64.1% | -97% | -248% |
| ROA (Net income/ Total Assets) | -3.54% | -1.28% | -5.38% | -5.86% | -9.32% | -7.63% |
| Assets 1 | 14,357 | 15,835 | 37,667 | -4,471 | 15,706 | 10,674 |
| Book Value Per Share 2 | 211.0 | 200.0 | 89.20 | 104.0 | 35.50 | -4.930 |
| Cash Flow per Share 2 | 83.10 | 102.0 | 70.50 | 180.0 | 27.10 | 21.40 |
| Capex 1 | 2,634 | 1,498 | 1,585 | 160 | 143 | 130 |
| Capex / Sales | 9.42% | 4.26% | 5.29% | 1.4% | 1.85% | 1.56% |
| Announcement Date | 4/11/19 | 4/17/20 | 4/16/21 | 4/18/22 | 4/21/23 | 4/30/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -22.99% | 39.58M | |
| -7.80% | 24.86B | |
| +20.78% | 17.59B | |
| +0.45% | 17.37B | |
| +39.63% | 8.1B | |
| +8.15% | 2.21B | |
| +27.21% | 2.07B | |
| -2.89% | 1.18B | |
| +2.11% | 815M | |
| +23.78% | 645M |
- Stock Market
- Equities
- BEST Stock
- Financials BEST Inc.