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 1,855 - -
Change - -2.88% -25.61% -44.05% 27.71% -34.41% - -
Enterprise Value (EV) 5,478 5,320 3,957 2,214 2,828 1,855 1,855 1,855
Change - -2.88% -25.61% -44.05% 27.71% -34.41% 0% 0%
P/E 42.9x 56.9x -13.5x -9.79x -12.7x -25.9x -64.2x 32.1x
PBR 3.86x 3.67x 2.84x 2.21x 3.56x 2.14x - -
PEG - -2.1x 0x 0.5x 6.51x 0.4x 1.1x -0x
Capitalization / Revenue 5.31x 5.15x 3.63x 2.62x 3.13x 1.87x 1.67x 1.48x
EV / Revenue 0x 0x 0x 0x 0x 1.87x 1.67x 1.48x
EV / EBITDA 0x 0x -0x -0x -0x -38.6x - -
EV / EBIT 0x 0x -0x -0x -0x -16x -53x 30.9x
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 16.68 16.68 16.68
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-25.3x - - -.--% 268M
18.63x5.36x9.57x1.71% 345B
21.46x4.29x13.46x1.77% 199B
68.22x6.68x17.87x-.--% 109B
33.74x3.22x11.65x0.2% 42.61B
13.36x82.63x704.67x-.--% 35.43B
33.63x13.09x21.29x-.--% 29.7B
34.79x2.13x19.51x-.--% 17.88B
24.7x3.55x11.95x - 13B
85.34x8.11x34.77x-.--% 12.43B
Average 30.86x 14.34x 93.86x 0.41% 80.44B
Weighted average by Cap. 28.65x 8.79x 43.48x 1.2%

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.