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 2,435 - -
Change - -2.88% -25.61% -44.05% 27.71% -13.88% - -
Enterprise Value (EV) 5,478 5,320 3,957 2,214 2,828 2,435 2,435 2,435
Change - -2.88% -25.61% -44.05% 27.71% -13.88% 0% 0%
P/E 42.9x 56.9x -13.5x -9.79x -12.7x -24.3x -84.2x 42.1x
PBR 3.86x 3.67x 2.84x 2.21x 3.56x 2.81x - -
PEG - -2.1x 0x 0.5x 6.51x 0.4x 1.2x -0x
Capitalization / Revenue 5.31x 5.15x 3.63x 2.62x 3.13x 2.45x 2.2x 1.95x
EV / Revenue 0x 0x 0x 0x 0x 2.45x 2.2x 1.95x
EV / EBITDA 0x 0x -0x -0x -0x -50.7x - -
EV / EBIT 0x 0x -0x -0x -0x -21x -69.6x 40.6x
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 21.90 21.90 21.90
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.($)
-24.29x - - -.--% 359M
31.71x9.43x17.47x1.06% 530B
18.8x3.68x11.24x2.01% 180B
47.77x5.62x15.44x-.--% 98.02B
32.95x3.13x11.26x0.2% 41.44B
5.04x92.87x1089.73x-.--% 39.57B
28.9x11.4x18.58x-.--% 25.43B
27.74x1.64x14.98x-.--% 14.3B
21.88x3.14x10.59x - 11.46B
18.25x3.15x11.57x2.87% 9.7B
Average 20.88x 14.90x 133.43x 0.68% 94.99B
Weighted average by Cap. 29.45x 10.95x 60.34x 1.02%

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.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!