Financials Beijing Ultrapower Software Co., Ltd.

Equities

300002

CNE100000H51

Software

End-of-day quote Shenzhen S.E. 06:00:00 2024-05-20 pm EDT 5-day change 1st Jan Change
9 CNY -0.44% Intraday chart for Beijing Ultrapower Software Co., Ltd. +0.33% +1.69%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,889 12,414 8,457 17,245 17,622 - -
Enterprise Value (EV) 1 9,889 12,414 8,457 17,245 17,622 17,622 17,622
P/E ratio 28.2 x 32.1 x 15.5 x 19.5 x 17.2 x 14.8 x 13.1 x
Yield - - - 0.68% 0.44% 0.44% 0.56%
Capitalization / Revenue - - - 2.89 x 2.53 x 2.19 x 1.91 x
EV / Revenue - - - 2.89 x 2.53 x 2.19 x 1.91 x
EV / EBITDA - - - 14.4 x 13.1 x 11.4 x 10.4 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book - - - 3.01 x 2.63 x 2.25 x 1.93 x
Nbr of stocks (in thousands) 1,935,144 1,961,092 1,948,548 1,948,548 1,957,956 - -
Reference price 2 5.110 6.330 4.340 8.850 9.000 9.000 9.000
Announcement Date 3/15/21 2/25/22 2/24/23 2/22/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - - - 5,962 6,966 8,046 9,205
EBITDA 1 - - - 1,196 1,342 1,542 1,699
EBIT 1 - - - 1,052 1,200 1,408 1,578
Operating Margin - - - 17.64% 17.23% 17.5% 17.15%
Earnings before Tax (EBT) 1 - - - 1,051 1,201 1,409 1,579
Net income 1 351.5 382.9 548.1 887.2 1,023 1,200 1,343
Net margin - - - 14.88% 14.68% 14.91% 14.59%
EPS 2 0.1811 0.1970 0.2806 0.4547 0.5240 0.6100 0.6850
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - - - 0.0600 0.0400 0.0400 0.0500
Announcement Date 3/15/21 2/25/22 2/24/23 2/22/24 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - - - 16.8% 15.3% 15.3% 14.7%
ROA (Net income/ Total Assets) - - - - 12.7% 12.6% 12%
Assets 1 - - - - 8,048 9,552 11,152
Book Value Per Share 2 - - - 2.940 3.420 3.990 4.670
Cash Flow per Share 2 - - - 0.5500 0.6300 0.5700 0.7600
Capex 1 - - - 168 34.6 - 88.2
Capex / Sales - - - 2.82% 0.5% - 0.96%
Announcement Date 3/15/21 2/25/22 2/24/23 2/22/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
9
Average target price
-
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 300002 Stock
  4. Financials Beijing Ultrapower Software Co., Ltd.
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW