Valuation Beijing Compass Technology Development Co., Ltd.
Equities
300803
CNE000001QQ6
Financial Technology (Fintech)
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 101.68 CNY | +3.07% |
|
+7.26% | -22.30% |
| Feb. 25 | Declaration of Voting Results by Beijing Compass Technology | CI |
| Feb. 12 | Beijing Compass Technology Receives Shareholder Proposal from Guangzhou Zhanxin Communication | CI |
Company Valuation: Beijing Compass Technology Development Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 16,026 | 18,607 | 24,639 | 39,292 | 79,597 | 62,004 | - | - |
| Change | - | 16.1% | 32.42% | 59.47% | 102.58% | -22.1% | - | - |
| Enterprise Value (EV) | 16,026 | 17,547 | 22,276 | 39,292 | 79,597 | 62,004 | 62,004 | 62,004 |
| Change | - | 9.49% | 26.96% | 76.38% | 102.58% | -22.1% | 0% | 0% |
| P/E ratio | 92x | 53.8x | 335x | 384x | 354x | 152x | 113x | 90.8x |
| PBR | 12.9x | 10.9x | 13.2x | - | - | - | - | - |
| PEG | - | 0.6x | -4.3x | 9.9x | 3x | 1.9x | 3.3x | 3.7x |
| Capitalization / Revenue | 17.2x | 14.8x | 25x | - | 37.1x | 21.7x | 18.1x | 15.9x |
| EV / Revenue | 0x | 0x | 0x | - | 0x | 21.7x | 18.1x | 15.9x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | - | 0x | 145x | 108x | 86.7x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.2966 | 0.5862 | 0.1241 | 0.1724 | 0.37 | 0.67 | 0.9 | 1.12 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 932.4 | 1,255 | 986.9 | - | 2,146 | 2,859 | 3,431 | 3,898 |
| EBITDA | 188 | 305.9 | 113.7 | - | - | - | - | - |
| EBIT 1 | 190.3 | 280 | 63.19 | - | 211.2 | 428 | 575 | 715 |
| Net income 1 | 176.2 | 343.7 | 72.61 | 104.2 | 227.9 | 407 | 547 | 680 |
| Net Debt | - | -1,060 | -2,363 | - | - | - | - | - |
| Reference price 2 | 27.29 | 31.53 | 41.56 | 66.17 | 130.87 | 101.68 | 101.68 | 101.68 |
| Nbr of stocks (in thousands) | 587,250 | 590,101 | 592,874 | 593,782 | 608,215 | 609,792 | - | - |
| Announcement Date | 1/24/22 | 3/12/23 | 1/26/24 | 1/24/25 | 1/30/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 151.76x | - | - | - | 9.08B | |
| 22.27x | 4.52x | 10.75x | 1.35% | 97.05B | |
| 32.64x | 12.28x | 22.44x | -.--% | 62.29B | |
| 27.21x | 4.48x | 14.55x | -.--% | 41.87B | |
| 22.42x | 6.47x | 12.15x | -.--% | 31.8B | |
| 43.3x | 22.25x | 38.19x | 1.86% | 25.21B | |
| 12.43x | 2.81x | 6.65x | 4.2% | 22.31B | |
| 15.38x | 1.52x | 2.47x | -.--% | 21.51B | |
| 92.13x | 6.1x | 30.16x | -.--% | 21.35B | |
| 45.32x | 4.1x | 14.72x | -.--% | 16.17B | |
| Average | 46.49x | 7.17x | 16.90x | 0.82% | 34.87B | |
| Weighted average by Cap. | 33.92x | 7.22x | 16.15x | 0.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- 300803 Stock
- Valuation Beijing Compass Technology Development Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
