Company Valuation: Beijing StarNeto Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6,777 6,099 5,376 5,619 3,940 6,491
Change - -10% -11.87% 4.53% -29.88% 64.75%
Enterprise Value (EV) 1 6,640 6,019 5,405 5,183 3,643 6,307
Change - -9.36% -10.19% -4.11% -29.71% 73.12%
P/E 61.7x 37.9x 24.7x 100x -17.2x -59.3x
PBR 6.54x 5.66x 4.05x 2.91x 2.32x 4.12x
PEG - 0.8x 0.7x -1.3x 0x 1.1x
Capitalization / Revenue 10.1x 7.94x 5x 7.29x 9.32x 17.2x
EV / Revenue 9.9x 7.84x 5.03x 6.72x 8.61x 16.7x
EV / EBITDA 36.4x 31x 20.2x 90.3x -17.6x -37.6x
EV / EBIT 40.7x 34.4x 21.7x 123x -16.4x -34.9x
EV / FCF 40.6x -428x -51.4x -57.2x -70.4x -159x
FCF Yield 2.46% -0.23% -1.94% -1.75% -1.42% -0.63%
Dividend per Share 2 0.0833 0.125 0.3 - - -
Rate of return 0.23% 0.38% 1.05% - - -
EPS 2 0.5833 0.8667 1.158 0.27 -1.1 -0.53
Distribution rate 14.3% 14.4% 25.9% - - -
Net sales 1 670.5 768.1 1,074 770.9 422.9 377.9
EBITDA 1 182.3 194.3 267.1 57.42 -207.4 -167.8
EBIT 1 162.9 174.9 249 42.14 -221.6 -180.7
Net income 1 110.1 161.1 215.5 53.98 -228 -109.2
Net Debt 1 -137.5 -80.73 29.57 -436 -297 -184.2
Reference price 2 35.98 32.86 28.66 27.04 18.96 31.42
Nbr of stocks (in thousands) 188,346 185,623 187,574 207,809 207,809 206,591
Announcement Date 4/22/21 A 3/29/22 A 4/19/23 A 4/25/24 A 4/27/25 A 4/23/26 A
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 607M
53.76x - - - 2.6B
-11.72x - - - 1.51B
-104.17x21.21x-131.48x - 1.41B
-95.16x - - - 810M
-11.71x4.86x-10.27x-.--% 437M
-17.33x8.76x-27.82x - 276M
-6.18x - - - 271M
Average -27.50x 11.61x -56.52x 0% 990.2M
Weighted average by Cap. -15.61x 16.23x -93.12x 0%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 002829 Stock
  4. Valuation Beijing StarNeto Technology Co., Ltd.