Company Valuation: BeiJing Seeyon Internet Software Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,478 5,320 3,957 2,214 2,828 2,146 - -
Change - -2.88% -25.61% -44.05% 27.71% -24.11% - -
Enterprise Value (EV) 5,478 5,320 3,957 2,214 2,828 2,146 2,146 2,146
Change - -2.88% -25.61% -44.05% 27.71% -24.11% 0% 0%
P/E 42.9x 56.9x -13.5x -9.79x -12.7x -21.4x -74.2x 37.1x
PBR 3.86x 3.67x 2.84x 2.21x 3.56x 2.47x - -
PEG - -2.1x 0x 0.5x 6.51x 0.4x 1x -0x
Capitalization / Revenue 5.31x 5.15x 3.63x 2.62x 3.13x 2.16x 1.94x 1.72x
EV / Revenue 0x 0x 0x 0x 0x 2.16x 1.94x 1.72x
EV / EBITDA 0x 0x -0x -0x -0x -44.7x - -
EV / EBIT 0x 0x -0x -0x -0x -18.5x -61.3x 35.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.2013 0.13 - - - - -
Rate of return - 0.44% 0.38% - - - - -
EPS 2 1.114 0.8121 -2.57 -2.05 -2.01 -0.9 -0.26 0.52
Distribution rate - 24.8% -5.06% - - - - -
Net sales 1 1,031 1,032 1,091 846.5 903.2 993 1,109 1,251
EBITDA 1 144.4 85.33 -26.1 -209.6 -199 -48 - -
EBIT 1 139.7 95.81 -29.07 -245.4 -243.2 -116 -35 60
Net income 1 127.5 94.08 -36.66 -235.6 -231.8 -104 -30 60
Net Debt - - - - - - - -
Reference price 2 47.75 46.21 34.61 20.07 25.43 19.30 19.30 19.30
Nbr of stocks (in thousands) 114,715 115,129 114,342 110,324 111,200 111,200 - -
Announcement Date 2/25/22 2/27/23 2/27/24 2/28/25 4/20/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-21.44x - - -.--% 315M
23.41x6.28x11.34x1.37% 428B
18.65x3.88x12.14x1.99% 180B
49.43x5.83x16.02x-.--% 101B
33.47x3.17x11.43x0.2% 42.09B
2.65x69.79x594.29x-.--% 28.94B
31.18x12.18x19.86x-.--% 27.43B
30.47x1.83x16.71x-.--% 15.7B
22.57x3.23x10.9x - 11.82B
68.82x6.58x28.19x-.--% 10.11B
Average 25.92x 12.53x 80.10x 0.4% 84.56B
Weighted average by Cap. 26.21x 7.81x 32.61x 1.14%

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. 688369 Stock
  4. Valuation BeiJing Seeyon Internet Software Corp.