Financials Boqii Holding Limited

Equities

BQ

US09950L3024

Other Specialty Retailers

Market Closed - Nyse 04:10:00 2024-04-26 pm EDT 5-day change 1st Jan Change
0.3 USD +6.35% Intraday chart for Boqii Holding Limited +0.74% -34.99%

Valuation

Fiscal Period: March 2021 2022 2023
Capitalization 1 3,353 256.3 119.1
Enterprise Value (EV) 1 3,506 344.5 169.5
P/E ratio -37.7 x -1.96 x -1.15 x
Yield - - -
Capitalization / Revenue 3.32 x 0.22 x 0.11 x
EV / Revenue 3.47 x 0.29 x 0.16 x
EV / EBITDA -18.6 x -2.64 x -3.07 x
EV / FCF -24,282,652 x -3,418,373 x -6,019,696 x
FCF Yield -0% -0% -0%
Price to Book 39.8 x 1.29 x 0.67 x
Nbr of stocks (in thousands) 4,593 4,583 4,585
Reference price 2 729.9 55.94 25.98
Announcement Date 7/22/21 7/27/22 7/25/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023
Net sales 1 803.8 770.2 1,011 1,186 1,092
EBITDA 1 -198 -132.8 -188.6 -130.6 -55.24
EBIT 1 -201.1 -137.4 -195.7 -138.2 -63.08
Operating Margin -25.02% -17.84% -19.36% -11.65% -5.78%
Earnings before Tax (EBT) 1 -231.7 -176.4 -194.1 -134.4 -106.9
Net income 1 -234.2 -179 -194.4 -128.4 -102.8
Net margin -29.14% -23.24% -19.23% -10.82% -9.41%
EPS 2 -423.3 -259.7 -19.35 -28.50 -22.54
Free Cash Flow - -181.2 -144.4 -100.8 -28.16
FCF margin - -23.52% -14.28% -8.49% -2.58%
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share - - - - -
Announcement Date 6/22/20 9/8/20 7/22/21 7/27/22 7/25/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales 1 312.9 230.4 321.8 282.1 332.6 249.9 315.1 274.6
EBITDA 1 -79.24 -38.82 -35.57 -41.49 -25.56 -18.69 -9.035 -13.9
EBIT 1 -93.59 -36.09 -41.55 -41.04 -31.26 -24.4 -9.8 -19.79
Operating Margin -29.91% -15.66% -12.91% -14.55% -9.4% -9.77% -3.11% -7.21%
Earnings before Tax (EBT) 1 -82.56 -41.35 -39.14 -44.84 -28.55 -22.29 -12.69 -17.41
Net income 1 112.8 -40.62 -37.36 -43.46 -27.76 -22.42 -12.56 -16.97
Net margin 36.03% -17.63% -11.61% -15.4% -8.35% -8.97% -3.98% -6.18%
EPS 2 24.15 -9.150 -10.40 -12.80 -8.200 -6.600 -3.600 -0.8333
Dividend per Share - - - - - - - -
Announcement Date 3/3/21 5/26/21 8/20/21 11/30/21 3/3/22 6/6/22 9/15/22 12/1/22
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023
Net Debt 1 139 306 153 88.1 50.4
Net Cash position 1 - - - - -
Leverage (Debt/EBITDA) -0.6998 x -2.305 x -0.8099 x -0.675 x -0.9124 x
Free Cash Flow - -181 -144 -101 -28.2
ROE (net income / shareholders' equity) - 161% -1,188% -69.5% -44.8%
ROA (Net income/ Total Assets) - -24.8% -18.3% -10.4% -5.98%
Assets 1 - 722.1 1,063 1,232 1,720
Book Value Per Share 2 -1,163 -1,351 18.40 43.50 38.90
Cash Flow per Share 2 17.10 59.60 64.90 35.50 19.60
Capex 1 2.02 1.2 6.51 3.08 1.81
Capex / Sales 0.25% 0.16% 0.64% 0.26% 0.17%
Announcement Date 6/22/20 9/8/20 7/22/21 7/27/22 7/25/23
1CNY in Million2CNY
Estimates
  1. Stock Market
  2. Equities
  3. BQ Stock
  4. Financials Boqii Holding Limited