Company Valuation: Beijing Infosec Technologies Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 5,834 7,826 4,231 2,781 4,608 2,198
Change - 34.13% -45.93% -34.27% 65.69% -52.29%
Enterprise Value (EV) 5,834 7,826 4,231 2,781 4,608 2,198
Change - 34.13% -45.93% -34.27% 65.69% -52.29%
P/E 34.7x 47.7x 380x -58.3x 58.5x 41.1x
PBR 5.67x 6.79x 3.07x 2.18x 3.37x 1.62x
PEG - -18.99x -4.1x 0x -0x -1.3x
Capitalization / Revenue 11.1x 11.9x 7.55x 5.56x 8.5x 3.65x
EV / Revenue 0x 0x 0x 0x 0x 3.65x
EV / EBITDA 0x 0x 0x 0x 0x 25x
EV / EBIT 0x 0x 0x -0x 0x 40x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 0.1666 0.0203 - 0.025 0.05
Rate of return - 0.64% 0.15% - 0.17% 0.72%
EPS 2 0.557 0.543 0.035 -0.1515 0.25 0.17
Distribution rate - 30.7% 57.9% - 10% 29.4%
Net sales 1 526 658.1 560.8 500.6 542 603
EBITDA 1 169.6 190.2 135.7 205,504 66.85 88
EBIT 1 162.4 167.7 1.01 -38.01 79.37 55
Net income 1 156.7 163.9 10.91 -47.82 79.29 53
Net Debt - - - - - -
Reference price 2 19.326 25.922 13.297 8.830 14.630 6.980
Nbr of stocks (in thousands) 301,901 301,901 318,207 314,959 314,959 314,959
Announcement Date 2/25/22 2/27/23 2/25/24 2/27/25 2/26/26 -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
41.06x - - 0.72% 324M
242.91x23.24x72.17x-.--% 269B
1215.7x31.33x105.21x-.--% 191B
57.8x14.47x39.81x-.--% 118B
-69.61x10.03x263.15x-.--% 17.26B
15.16x4.17x8.28x1.92% 15.76B
17.28x3.88x9.42x-.--% 13.97B
-41.86x5.81x29.61x-.--% 7.95B
72.17x4.18x62.43x0.24% 6.75B
93.3x9.92x44.8x - 6.29B
Average 164.39x 11.89x 70.54x 0.32% 64.65B
Weighted average by Cap. 471.51x 22.26x 77.35x 0.05%

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. 688201 Stock
  4. Valuation Beijing Infosec Technologies Co.,Ltd