Company Valuation: Fujian Star-net Communication Co., LTD.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 13,748 11,176 10,714 11,178 17,747 30,547 - -
Change - -18.71% -4.13% 4.33% 58.77% 72.13% - -
Enterprise Value (EV) 12,084 7,580 7,345 11,178 17,747 30,547 30,547 30,547
Change - -37.28% -3.1% 52.19% 58.77% 72.13% 0% 0%
P/E 25x 19.4x 24.8x 27.3x 42.9x 31.3x 26.2x 16.5x
PBR 2.93x 1.84x 1.67x 1.67x 2.54x 3.97x 3.43x 2.88x
PEG - 4.16x -0.9x -6.45x 31.79x 0x 1.4x 0.3x
Capitalization / Revenue 1.01x 0.71x 0.67x 0.67x 0.93x 1.22x 0.91x 0.73x
EV / Revenue 0x 0x 0x 0x 0x 1.22x 0.91x 0.73x
EV / EBITDA 0x 0x 0x 0x 0x 12.1x 8.14x 6.42x
EV / EBIT 0x 0x 0x 0x 0x 14.5x 9.26x 6.95x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.0769 0.0769 0.1923 0.1923 0.1923 - - -
Rate of return 0.42% 0.52% 1.38% 1.32% 0.83% - - -
EPS 2 0.7258 0.7597 0.5595 0.5358 0.543 1.29 1.54 2.45
Distribution rate 10.6% 10.1% 34.4% 35.9% 35.4% - - -
Net sales 1 13,549 15,741 15,908 16,758 19,157 25,055 33,708 41,793
EBITDA 1 832.5 981.8 391.9 841.5 1,321 2,523 3,755 4,757
EBIT 1 666 759.2 449.4 550.6 951.9 2,103 3,299 4,395
Net income 1 550.4 576.1 424.9 404.6 408.9 904.1 1,391 1,867
Net Debt -1,663 -3,596 -3,370 - - - - -
Reference price 2 18.13 14.74 13.90 14.61 23.31 40.36 40.36 40.36
Nbr of stocks (in thousands) 758,265 758,265 770,809 765,193 761,404 756,874 - -
Announcement Date 3/24/22 3/30/23 3/28/24 4/2/25 3/27/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
31.29x - - - 4.54B
25.48x2.65x17.02x1.4% 35.87B
-1379x - - - 7.01B
44.37x2.03x11.01x-.--% 2.93B
11.52x0.65x8.44x5.84% 1.1B
19.85x7.49x17.13x4.26% 1.08B
12.03x0.31x7.25x4.27% 730M
Average -176.35x 2.63x 12.17x 3.16% 7.61B
Weighted average by Cap. -158.44x 2.64x 16.21x 1.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 002396 Stock
  4. Valuation Fujian Star-net Communication Co., LTD.