Company Valuation: Pylon Technologies Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 40,046 30,504 48,877 18,580 9,586 19,264 19,264 -
Change - -23.83% 60.23% -61.99% -48.4% 100.95% 0% -
Enterprise Value (EV) 40,046 29,454 48,029 18,580 9,586 19,264 19,264 19,264
Change - -26.45% 63.06% -61.32% -48.4% 100.95% 0% 0%
P/E ratio 110x 96.6x 38.5x 35.7x 236x 162x 37.4x 27.9x
PBR 14.6x 10.3x 11.3x 1.95x 1.07x 1.52x 2.06x 1.89x
PEG - -7.1x 0x -0.6x -2.6x 2x 0x 0.8x
Capitalization / Revenue 35.8x 14.8x 8.12x 5.63x 4.78x 4.31x 4.34x 3.46x
EV / Revenue 0x 0x 0x 0x 0x 5.5x 4.34x 3.46x
EV / EBITDA - 0x 0x 0x 0x 40.7x 23.2x 18.6x
EV / EBIT 0x 0x 0x 0x 0x 74.2x 32.3x 24x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.4429 1.557 0.7429 0.45 2.16 0.89 -
Rate of return - 0.31% 0.69% 0.98% 1.12% 2.68% 1.11% -
EPS 2 1.686 1.457 5.85 2.121 0.17 0.35 2.15 2.88
Distribution rate - 30.4% 26.6% 35% 265% 224% 41.4% -
Net sales 1 1,120 2,063 6,019 3,299 2,005 3,158 4,435 5,574
EBITDA 1 - 404.3 1,559 832.5 329.9 473 830 1,033
EBIT 1 312.7 361.7 1,490 603.1 63.86 14.95 597 802
Net income 1 274.5 315.7 1,273 515.6 41.11 84.12 527 707
Net Debt - -1,050 -847.4 - - - - -
Reference price 2 184.73 140.71 225.46 75.71 40.05 80.48 80.48 80.48
Nbr of stocks (in thousands) 216,782 216,782 216,782 245,394 239,361 239,361 239,361 -
Announcement Date 2/26/21 2/25/22 2/27/23 2/24/24 2/27/25 2/27/26 - -
1CNY in Million2CNY
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
75.62x - - 2.96% 2.54B
20.03x2.82x12.21x2.45% 265B
81x3.92x17.34x-.--% 58.52B
500.28x2.76x18.56x0.11% 21.14B
30.25x2.34x18.47x0.8% 20.46B
631.74x7.83x83.64x-.--% 13.07B
22.59x2.38x15.12x0.51% 10.21B
26.05x0.85x11.51x0.94% 7.14B
33.65x2.08x15.89x-.--% 6.6B
19.39x - - 0.63% 5.98B
Average 144.06x 3.12x 24.09x 0.84% 41.05B
Weighted average by Cap. 74.16x 3.06x 16.06x 1.68%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. 688063 Stock
  4. Valuation Pylon Technologies Co., Ltd.
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW