Suspension of trading

Valuation Netjoy Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 11:08:30 31/03/2025 +03			5-day change	1st Jan Change
0.4550 ^HKD	-2.15%		-.--%	-

03-30	Netjoy Holdings announces delay in publication of 2025 Annual Results	RE
01-23	Netjoy Holdings Limited Announces Resignation of Zha Lijun as Executive Director and Senior Vice President, Effective January 23, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023
Market Cap ¹	4,985	1,685	879.8	414.9
Change	-	-66.19%	-47.8%	-52.84%
Enterprise Value (EV) ¹	4,166	1,913	1,156	403.6
Change	-	-54.08%	-39.58%	-65.08%
P/E	36.5x	14.4x	-4.83x	48.7x
PBR	3.31x	1.06x	0.64x	0.3x
PEG	0.9x	-1x	0x	-0x
Capitalization / Revenue	1.93x	0.54x	0.27x	0.14x
EV / Revenue	1.62x	0.61x	0.35x	0.13x
EV / EBITDA	37.3x	17.7x	-5.6x	85.6x
EV / EBIT	38x	18.2x	-5.5x	309x
EV / FCF	-14.7x	-1.83x	12.5x	1.16x
FCF Yield	-6.78%	-54.8%	8%	86.5%
Dividend per Share ²	-	0.0407	-	-
Rate of return	-	1.92%	-	-
EPS ²	0.1705	0.1471	-0.2288	0.011
Distribution rate	-	27.7%	-	-
Net sales ¹	2,577	3,122	3,310	3,010
EBITDA ¹	111.7	108.2	-206.5	4.712
EBIT ¹	109.6	105	-210.1	1.304
Net income ¹	103.6	117.4	-178.1	8.796
Net Debt ¹	-818.7	227.7	276	-11.3
Reference price ²	6.2311	2.1181	1.1057	0.5355
Nbr of stocks (in thousands)	800,000	795,658	795,658	774,637
Announcement Date	4/28/21 A	4/28/22 A	4/27/23 A	4/25/24 A

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETJOY HOLDINGS LIMITED	-	-	-	-	44.4M
PUBLICIS GROUPE S.A.	12.89x	1.4x	6.34x	4.35%	25.65B
OMNICOM GROUP., INC.	8.07x	0.96x	5.14x	4.9%	20.34B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.9x	5.22x	9.25x	7.38%	10.71B
JCDECAUX SE	14.82x	-	-	3.5%	4.79B
CYBERAGENT, INC.	15.4x	0.53x	5.2x	1.57%	4.12B
WPP PLC	8.46x	0.63x	3.78x	5.53%	3.87B
MAGNITE, INC.	25.93x	3.5x	9.88x	-.--%	2.56B
Average	13.92x	2.04x	6.60x	3.89%	9.01B
Weighted average by Cap.	11.88x	1.86x	6.36x	4.65%