Valuation SDIC Intelligence Xiamen Information Co., Ltd.
Equities
300188
CNE100001120
Business Support Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.75 CNY | +1.25% |
|
-0.36% | -0.29% |
Company Valuation: SDIC Intelligence Xiamen Information Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 17,375 | 13,874 | 11,053 | 13,769 | 11,852 | 11,818 | - | - |
| Change | - | -20.15% | -20.34% | 24.57% | -13.92% | -0.29% | - | - |
| Enterprise Value (EV) | 16,171 | 13,050 | 9,975 | 12,607 | 11,852 | 11,818 | 11,818 | 11,818 |
| Change | - | -19.3% | -23.56% | 26.38% | -5.99% | -0.29% | 0% | 0% |
| P/E ratio | 45.8x | 44.1x | 71.4x | -66.8x | -28.7x | 110x | 58.5x | 59.8x |
| PBR | 5.27x | 3.99x | 2.63x | 3.48x | 3.38x | 3.35x | 3.23x | 3.1x |
| PEG | - | -2.6x | -1.3x | 0x | -0x | -1x | 0.7x | -28.11x |
| Capitalization / Revenue | 7.28x | 5.47x | 4.85x | 6.94x | 6.7x | 6x | 5.39x | 4.83x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 6x | 5.39x | 4.83x |
| EV / EBITDA | 0x | 0x | 0x | -0x | -0x | 57.7x | 34.1x | - |
| EV / EBIT | 0x | 0x | 0x | -0x | -0x | 304x | 66.9x | 47x |
| EV / FCF | - | -57.3x | - | - | - | - | - | - |
| FCF Yield | - | -0% | - | - | - | - | - | - |
| Dividend per Share 2 | 0.13 | 0.12 | 0.045 | - | - | - | - | - |
| Rate of return | 0.6% | 0.7% | 0.35% | - | - | - | - | - |
| EPS 2 | 0.47 | 0.39 | 0.18 | -0.24 | -0.48 | 0.125 | 0.235 | 0.23 |
| Distribution rate | 27.7% | 30.8% | 25% | - | - | - | - | - |
| Net sales 1 | 2,386 | 2,535 | 2,280 | 1,984 | 1,769 | 1,969 | 2,193 | 2,447 |
| EBITDA 1 | 525.1 | 477.7 | 312.4 | -62.5 | -213.2 | 204.8 | 346.1 | - |
| EBIT 1 | 425.9 | 355 | 162 | -249.5 | -393.7 | 38.83 | 176.7 | 251.5 |
| Net income 1 | 375.7 | 310.7 | 147.9 | -205.6 | -415 | 11.6 | 200.5 | 197.6 |
| Net Debt | -1,205 | -824.3 | -1,078 | -1,162 | - | - | - | - |
| Reference price 2 | 21.54 | 17.19 | 12.86 | 16.02 | 13.79 | 13.75 | 13.75 | 13.75 |
| Nbr of stocks (in thousands) | 806,655 | 807,110 | 859,477 | 859,477 | 859,477 | 859,477 | - | - |
| Announcement Date | 2/25/21 | 2/25/22 | 2/24/23 | 4/12/24 | 3/30/25 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 110x | - | - | -.--% | 1.65B | ||
| 27.37x | 5.15x | 11.6x | -.--% | 3.99B | ||
| 22.42x | 2.24x | 10.77x | -.--% | 3.26B | ||
| 31.95x | 2.3x | 16.12x | 0.49% | 2.91B | ||
| 100.88x | 10.98x | 18x | 0.29% | 2.6B | ||
| 42.08x | 13.16x | 29.72x | 1.67% | 2.38B | ||
| 32.24x | 5.11x | 17.92x | 0.49% | 1.67B | ||
| Average | 52.42x | 6.49x | 17.35x | 0.42% | 2.64B | |
| Weighted average by Cap. | 47.29x | 6.12x | 16.40x | 0.38% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 300188 Stock
- Valuation SDIC Intelligence Xiamen Information Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
