Company Valuation: Zhengzhou Tiamaes Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 3,703 2,468 1,873 1,387 2,142 2,062
Change - -33.35% -24.13% -25.94% 54.44% -3.72%
Enterprise Value (EV) 1 3,414 2,308 1,830 1,328 2,129 2,050
Change - -32.41% -20.71% -27.39% 60.28% -3.73%
P/E ratio 37.1x 728x -50.2x -157x -42.5x -34.8x
PBR 5.44x 3.88x 3.11x 2.33x 3.93x 4.25x
PEG - -7.5x 0x 2.1x -0x -2x
Capitalization / Revenue 7.9x 11.4x 8.05x 4.21x 9.74x 12.6x
EV / Revenue 7.28x 10.7x 7.86x 4.03x 9.68x 12.5x
EV / EBITDA 45.6x -101x -33.6x -112x -38.4x -35.8x
EV / EBIT 48x -84.6x -28.7x -60.5x -32.4x -29.7x
EV / FCF -42.4x -27.4x -18.5x 96.1x -98.2x 82.6x
FCF Yield -2.36% -3.65% -5.4% 1.04% -1.02% 1.21%
Dividend per Share 2 0.7 - - - - -
Rate of return 1.28% - - - - -
EPS 2 1.47 0.05 -0.55 -0.13 -0.74 -0.87
Distribution rate 47.6% - - - - -
Net sales 1 468.8 216 232.8 329.4 220 163.7
EBITDA 1 74.79 -22.85 -54.49 -11.83 -55.46 -57.21
EBIT 1 71.19 -27.29 -63.83 -21.94 -65.8 -69.07
Net income 1 74.55 3.17 -37.27 -8.511 -50.07 -59.31
Net Debt 1 -289.1 -160.8 -43.05 -58.39 -12.66 -12.52
Reference price 2 54.58 36.38 27.60 20.44 31.48 30.31
Nbr of stocks (in thousands) 67,851 67,851 67,851 67,851 68,040 68,040
Announcement Date 4/26/20 4/9/21 4/26/22 4/17/23 4/26/24 4/15/25
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 396M
-1305.22x16.77x66.17x-.--% 47.01B
242.05x10.17x76.64x-.--% 14.21B
30.15x - - - 7.11B
46.73x6.07x28.79x0.66% 4.26B
38.5x - - - 526M
32.46x5.45x22.8x2.64% 360M
-7.53x - - - 358M
Average -131.84x 9.61x 48.60x 0.82% 9.28B
Weighted average by Cap. -778.40x 14.59x 65.77x 0.06%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 300807 Stock
  4. Valuation Zhengzhou Tiamaes Technology Co., Ltd.