Valuation Beijing Haitian Ruisheng Science Technology Ltd.
Stocks
688787
CNE1000050Q1
IT Services & Consulting
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 100.83 CNY | +13.48% |
|
+10.50% | -13.07% |
Company Valuation: Beijing Haitian Ruisheng Science Technology Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,956 | 2,555 | 5,854 | 6,943 | 6,036 | - | - |
| Change | - | -35.42% | - | 18.6% | -13.07% | - | - |
| Enterprise Value (EV) | 3,956 | 2,555 | 5,854 | 6,943 | 6,036 | 6,036 | 6,036 |
| Change | - | -35.42% | - | 18.6% | -13.07% | 0% | 0% |
| P/E | 104x | 86.5x | 519x | 483x | 158x | 90.8x | 62.2x |
| PBR | - | 3.08x | - | 9.44x | - | - | - |
| PEG | - | -3.8x | - | 18.4x | 1x | 1.2x | 1.4x |
| Capitalization / Revenue | - | 9.72x | - | 18.4x | 11.4x | 8.38x | 6.47x |
| EV / Revenue | - | 0x | - | 0x | 11.4x | 8.38x | 6.47x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / EBIT | - | 0x | - | 0x | 126x | 75.4x | 53.4x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | 0.6357 | 0.4929 | 0.19 | 0.24 | 0.64 | 1.11 | 1.62 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | - | 262.9 | - | 377 | 531 | 720 | 933 |
| EBITDA | - | 27.58 | - | 32.16 | - | - | - |
| EBIT 1 | - | 21.35 | - | 15.12 | 48 | 80 | 113 |
| Net income 1 | 31.61 | 29.53 | 11.22 | 14.12 | 38 | 67 | 98 |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 66.02 | 42.64 | 98.52 | 115.99 | 100.83 | 100.83 | 100.83 |
| Nbr of stocks (in thousands) | 59,920 | 59,920 | 59,419 | 59,859 | 59,859 | - | - |
| Announcement Date | 4/28/22 A | 2/24/23 A | 2/25/25 A | 2/27/26 A | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 157.55x | - | - | - | 894M | |
| 22.19x | 3.61x | 12.6x | 3.02% | 211B | |
| -102.72x | 16.28x | 94.23x | -.--% | 102B | |
| 12.28x | 1.36x | 7.12x | 3.91% | 102B | |
| 15.34x | 2.8x | 10.59x | 5.36% | 89.66B | |
| 20.46x | 5.35x | 13.13x | 2.8% | 61.3B | |
| 14.8x | 2.16x | 9.15x | 5.28% | 47.94B | |
| 20.64x | 1.69x | 10.75x | 1.42% | 39.83B | |
| 21.15x | 1.56x | 9.88x | 0.9% | 39.45B | |
| 18.35x | 2.36x | 11.29x | 4.71% | 38.18B | |
| Average | 20.00x | 4.13x | 19.86x | 3.04% | 73.11B | |
| Weighted average by Cap. | 1.80x | 4.73x | 22.46x | 3.03% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 688787 Stock
- Valuation Beijing Haitian Ruisheng Science Technology Ltd.
Select your edition
All financial news and data tailored to specific country editions
