Financials Beyondsoft Corporation

Equities

002649

CNE100001B56

IT Services & Consulting

End-of-day quote Shenzhen S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
10.11 CNY +2.85% Intraday chart for Beyondsoft Corporation +6.09% -17.60%

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025
Capitalization 1 6,911 6,013 7,168 5,906 -
Enterprise Value (EV) 1 6,911 6,013 7,168 5,906 5,906
P/E ratio 15.5 x 19.3 x 33.2 x 13.8 x 11 x
Yield - - 0.21% 1.09% 1.29%
Capitalization / Revenue - 0.93 x 1.09 x 0.75 x 0.65 x
EV / Revenue - 0.93 x 1.09 x 0.75 x 0.65 x
EV / EBITDA - 10.8 x 21.8 x 10.3 x 8.21 x
EV / FCF - - - - -
FCF Yield - - - - -
Price to Book - 1.57 x 1.8 x 1.34 x 1.21 x
Nbr of stocks (in thousands) 591,665 584,319 584,168 584,168 -
Reference price 2 11.68 10.29 12.27 10.11 10.11
Announcement Date 3/22/22 4/19/23 4/26/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025
Net sales 1 - 6,479 6,601 7,830 9,041
EBITDA 1 - 557.5 328.4 574 719
EBIT 1 - 351 259.5 506.5 634
Operating Margin - 5.42% 3.93% 6.47% 7.01%
Earnings before Tax (EBT) 1 - 346 258.4 506 633.5
Net income 1 404 309.2 217.3 430.5 542
Net margin - 4.77% 3.29% 5.5% 5.99%
EPS 2 0.7520 0.5320 0.3700 0.7300 0.9150
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 2 - - 0.0260 0.1100 0.1300
Announcement Date 3/22/22 4/19/23 4/26/24 - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - 8.22% 5.51% 9.85% 11.2%
ROA (Net income/ Total Assets) - 5.9% - 7.2% 8.3%
Assets 1 - 5,238 - 5,979 6,530
Book Value Per Share 2 - 6.540 6.810 7.550 8.360
Cash Flow per Share 2 - 0.6900 0.5000 0.1600 1.050
Capex 1 - 41.1 57.6 49 17.5
Capex / Sales - 0.63% 0.87% 0.63% 0.19%
Announcement Date 3/22/22 4/19/23 4/26/24 - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
10.11 CNY
Average target price
18.43 CNY
Spread / Average Target
+82.29%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 002649 Stock
  4. Financials Beyondsoft Corporation