Company Valuation: Bringspring Science and Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,886 4,449 2,883 3,901 13,019 17,612
Change - 54.16% -35.21% 35.33% 233.72% 35.28%
Enterprise Value (EV) 1 2,663 4,199 2,672 3,655 12,832 17,517
Change - 57.68% -36.35% 36.76% 251.11% 36.51%
P/E 34.6x -10.6x -12.8x 147x -4,424x -390x
PBR 2.11x 4.29x 3.56x 4.72x 15.8x 23.1x
PEG - 0x 0.3x -1x 40x -0x
Capitalization / Revenue 3.66x 5.44x 4.09x 4.89x 17x 23.3x
EV / Revenue 3.38x 5.14x 3.79x 4.58x 16.7x 23.2x
EV / EBITDA 22.1x -42.2x -38.3x 76.5x 1,037x -1,473x
EV / EBIT 29.2x -37.3x -34.8x 103x -1,340x -557x
EV / FCF 216x -342x -198x 311x -502x -286x
FCF Yield 0.46% -0.29% -0.5% 0.32% -0.2% -0.35%
Dividend per Share 2 0.0263 - - - - 0.015
Rate of return 0.54% - - - - 0.05%
EPS 2 0.1395 -0.6538 -0.3528 0.0415 -0.0046 -0.0705
Distribution rate 18.8% - - - - -21.3%
Net sales 1 787.9 817.3 705.1 797.5 767.5 754.7
EBITDA 1 120.7 -99.55 -69.85 47.76 12.37 -11.89
EBIT 1 91.2 -112.6 -76.76 35.55 -9.578 -31.42
Net income 1 80.37 -404.8 -225.2 26.54 -2.919 -45.08
Net Debt 1 -223.3 -250.4 -210.2 -246.3 -186.8 -94.88
Reference price 2 4.830 6.960 4.500 6.090 20.350 27.530
Nbr of stocks (in thousands) 597,528 639,238 640,558 640,558 639,733 639,733
Announcement Date 4/23/21 A 4/28/22 A 4/20/23 A 4/23/24 A 4/21/25 A 4/23/26 A
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 567M
23.45x3.78x13.2x2.86% 223B
-117.33x18.68x107.86x-.--% 116B
13.19x1.46x7.66x3.64% 109B
15.71x2.88x10.86x5.23% 92.02B
20.43x5.35x13.15x2.79% 61.62B
15.49x2.27x9.61x5.04% 50.23B
21.73x1.58x10.05x0.87% 40.8B
20.98x1.72x10.51x1.4% 40.6B
18.49x2.37x11.38x4.68% 38.51B
Average 3.57x 4.45x 21.59x 2.95% 77.21B
Weighted average by Cap. -1.32x 5.32x 25.73x 2.87%

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. 300290 Stock
  4. Valuation Bringspring Science and Technology Co., Ltd.