Valuation SDIC Intelligence Xiamen Information Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2024-09-13			5-day change	1st Jan Change
10.31 ^CNY	-1.81%		-0.58%	-35.64%

Aug. 28	SDIC Intelligence Xiamen Information Co., Ltd. Approves Management Elections	CI
Aug. 23	SDIC Intelligence Xiamen Information Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	13,748	17,375	13,874	11,053	13,769	8,861	-	-
Change	-	26.38%	-20.15%	-20.34%	24.57%	-35.64%	-	-
Enterprise Value (EV)	12,600	16,171	13,050	9,975	12,607	8,861	8,861	8,861
Change	-	28.34%	-19.3%	-23.56%	26.38%	-29.71%	0%	0%
P/E ratio	47.5x	45.8x	44.1x	71.4x	-66.8x	36.8x	32.2x	24x
PBR	4.64x	5.27x	3.99x	2.63x	3.48x	2.12x	1.98x	1.77x
PEG	-	1.5x	-2.6x	-1.3x	0x	-0x	2.3x	0.7x
Capitalization / Revenue	6.66x	7.28x	5.47x	4.85x	6.94x	3.6x	2.98x	2.44x
EV / Revenue	0x	0x	0x	0x	0x	3.6x	2.98x	2.44x
EV / EBITDA	0x	0x	0x	0x	-0x	20.9x	17.2x	14x
EV / EBIT	0x	0x	0x	0x	-0x	29.9x	27.5x	19.3x
EV / FCF	57.6x	-	-57.3x	-	-	-	-	-
FCF Yield	0%	-	-0%	-	-	-	-	-
Dividend per Share ²	0.09	0.13	0.12	0.045	-	-	-	-
Rate of return	0.53%	0.6%	0.7%	0.35%	-	-	-	-
EPS ²	0.36	0.47	0.39	0.18	-0.24	0.28	0.32	0.43
Distribution rate	25%	27.7%	30.8%	25%	-	-	-	-
Net sales ¹	2,065	2,386	2,535	2,280	1,984	2,464	2,977	3,635
EBITDA ¹	382.1	525.1	477.7	312.4	-62.5	424.3	515.8	634.2
EBIT ¹	305.9	424.7	355	162	-249.5	296.8	322.4	460
Net income ¹	288.4	374.6	310.7	147.9	-205.6	241.2	275.7	368.2
Net Debt	-1,148	-1,205	-824.3	-1,078	-1,162	-	-	-
Reference price ²	17.10	21.54	17.19	12.86	16.02	10.31	10.31	10.31
Nbr of stocks (in thousands)	803,994	806,655	807,110	859,477	859,477	859,477	-	-
Announcement Date	2/24/20	2/25/21	2/25/22	2/24/23	4/12/24	-	-	-

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. ($)
SDIC INTELLIGENCE XIAMEN INFORMATION CO., LTD.	36.82x	-	-	-.--%	1.25B
VERRA MOBILITY CORPORATION	32.72x	6.02x	13.11x	-.--%	4.47B
COMPUTER AGE MANAGEMENT SERVICES LIMITED	47.52x	15.44x	33.54x	+1.33%	2.59B
WNS (HOLDINGS) LIMITED	18.54x	1.81x	8.77x	-.--%	2.49B
JMDC INC.	46.67x	7.47x	26.29x	+0.42%	2.14B
KEHUA DATA CO., LTD.	14.86x	0.95x	6.82x	+0.69%	1.23B
SHANGHAI @HUB CO.,LTD.	49.14x	5.91x	9.17x	+0.49%	1.11B
ITMAX SYSTEM	44.53x	18.02x	27.68x	+0.45%	799M
Average	36.35x	7.95x	17.91x	+0.42%	2.01B
Weighted average by Cap.	35.44x	7.38x	17.82x	+0.38%