Company Valuation: BeiJing Seeyon Internet Software Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,478 5,320 3,957 2,214 2,828 2,116 - -
Change - -2.88% -25.61% -44.05% 27.71% -25.17% - -
Enterprise Value (EV) 5,478 5,320 3,957 2,214 2,828 2,116 2,116 2,116
Change - -2.88% -25.61% -44.05% 27.71% -25.17% 0% 0%
P/E 42.9x 56.9x -13.5x -9.79x -12.7x -29.5x -73.2x 36.6x
PBR 3.86x 3.67x 2.84x 2.21x 3.56x 2.44x - -
PEG - -2.1x 0x 0.5x 6.51x 0.4x 1.2x -0x
Capitalization / Revenue 5.31x 5.15x 3.63x 2.62x 3.13x 2.13x 1.91x 1.69x
EV / Revenue 0x 0x 0x 0x 0x 2.13x 1.91x 1.69x
EV / EBITDA 0x 0x -0x -0x -0x -44.1x - -
EV / EBIT 0x 0x -0x -0x -0x -18.2x -60.5x 35.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.2013 0.13 - - - - -
Rate of return - 0.44% 0.38% - - - - -
EPS 2 1.114 0.8121 -2.57 -2.05 -2.01 -0.645 -0.26 0.52
Distribution rate - 24.8% -5.06% - - - - -
Net sales 1 1,031 1,032 1,091 846.5 903.2 993 1,109 1,251
EBITDA 1 144.4 85.33 -26.1 -209.6 -199 -48 - -
EBIT 1 139.7 95.81 -29.07 -245.4 -243.2 -116 -35 60
Net income 1 127.5 94.08 -36.66 -235.6 -231.8 -104 -30 60
Net Debt - - - - - - - -
Reference price 2 47.75 46.21 34.61 20.07 25.43 19.03 19.03 19.03
Nbr of stocks (in thousands) 114,715 115,129 114,342 110,324 111,200 111,200 - -
Announcement Date 2/25/22 A 2/27/23 A 2/27/24 A 2/28/25 A 4/20/26 A - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-30.12x - - -.--% 322M
28.21x6.33x10.63x1.33% 441B
25.19x5.05x15.92x1.51% 239B
84.91x8.26x22.11x-.--% 136B
-4.92x101.67x1419.31x-.--% 49.4B
34.22x3.22x11.86x0.2% 42.31B
25.56x10.26x16.75x-.--% 20.75B
33.4x2.2x20.01x-.--% 18.46B
-204.83x3.63x12.17x - 13.25B
36.75x3.19x8.34x-.--% 12.3B
Average 2.84x 15.98x 170.79x 0.34% 97.16B
Weighted average by Cap. 30.91x 10.93x 85.53x 1%

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. Stocks
  3. 688369 Stock
  4. Valuation BeiJing Seeyon Internet Software Corp.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!