Valuation Chengdu CORPRO Technology Co.,Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2024-09-13			5-day change	1st Jan Change
12.38 ^CNY	-1.90%		-2.67%	-45.77%

Aug. 28	Chengdu CORPRO Technology Co.,Ltd. Reports Earnings Results for the Half Year Ended June 30, 2024	CI
Apr. 23	Chengdu CORPRO Technology Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	5,538	5,087	8,984	12,422	13,722	12,889
Change	-	-8.15%	76.63%	38.27%	10.46%	-6.07%
Enterprise Value (EV) ¹	5,213	4,919	8,827	12,250	13,737	12,897
Change	-	-5.64%	79.43%	38.78%	12.14%	-6.12%
P/E ratio	340x	1,111x	112x	81.8x	45.8x	178x
PBR	5.95x	5.47x	8.86x	10.1x	8.98x	7.51x
PEG	-	-15.5x	0x	0.9x	0.5x	-2.3x
Capitalization / Revenue	12.5x	10.8x	15.6x	15.7x	11.6x	15.1x
EV / Revenue	11.8x	10.4x	15.3x	15.4x	11.6x	15.1x
EV / EBITDA	122x	74.7x	66.9x	65.7x	40.6x	76.6x
EV / EBIT	1,129x	689x	146x	138x	61.6x	354x
EV / FCF	148x	-35.7x	-94.1x	-156x	-74.2x	-105x
FCF Yield	0.67%	-2.8%	-1.06%	-0.64%	-1.35%	-0.95%
Dividend per Share ²	0.02	-	-	0.0451	-	-
Rate of return	0.2%	-	-	0.2%	-	-
EPS ²	0.0291	0.0082	0.1444	0.271	0.5355	0.1286
Distribution rate	68.7%	-	-	16.6%	-	-
Net sales ¹	443.6	471.6	577.2	793.5	1,182	851.9
EBITDA ¹	42.79	65.85	131.8	186.3	338.5	168.4
EBIT ¹	4.616	7.144	60.38	88.54	222.9	36.39
Net income ¹	16.17	4.587	80.61	151.5	300.1	72.6
Net Debt ¹	-324.3	-167.3	-157.6	-172.5	15.88	7.96
Reference price ²	9.90	9.11	16.12	22.18	24.50	22.83
Nbr of stocks (in thousands)	559,350	558,345	557,340	560,066	560,066	564,546
Announcement Date	3/25/19	4/20/20	3/22/21	4/18/22	4/18/23	3/25/24

¹CNY in Million²CNY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
GUANGZHOU HAIGE COMMUNICATIONS GROUP INCORPORATED COMPANY	25.56x	-	-	+1.69%	2.9B
QUECLINK WIRELESS SOLUTIONS CO., LTD.	19.92x	-	-	+1.71%	639M
INTELLIAN TECHNOLOGIES, INC.	52.81x	1.74x	19.94x	+0.20%	392M
OVZON AB	-12.66x	7.79x	-371.59x	-.--%	184M
Average	21.40x	4.76x	-175.82x	+0.90%	1.03B
Weighted average by Cap.	25.56x	3.67x	-105.34x	+1.48%