Company Valuation: Ciprun Technology Holdings Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 555.7 446.9 344.6 350 260.8 945.3
Change - -19.57% -22.89% 1.57% -25.49% 262.46%
Enterprise Value (EV) 1 803.3 647.6 456.7 504.9 442.4 1,027
Change - -19.38% -29.48% 10.55% -12.38% 132.07%
P/E -7.29x -1.73x 34.7x -24.5x -7.1x -9.67x
PBR 1.75x 7.92x 4.65x 5.68x 13.5x 8.69x
PEG - -0x -0x 0x -0x -0x
Capitalization / Revenue 1.95x 3.54x 6.05x 3.14x 2.8x 15.5x
EV / Revenue 2.82x 5.12x 8.02x 4.53x 4.74x 16.9x
EV / EBITDA -33x -29.2x -24.5x -98.5x -61.2x -45x
EV / EBIT -29.4x -26.1x -22.4x -80.7x -56.7x -44x
EV / FCF -21.1x 34.1x -14.3x -10x -52.7x 10.6x
FCF Yield -4.74% 2.93% -7.01% -9.98% -1.9% 9.47%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0192 -0.0649 0.0025 -0.0036 -0.009 -0.0183
Distribution rate - - - - - -
Net sales 1 285.2 126.4 56.94 111.5 93.24 60.83
EBITDA 1 -24.38 -22.16 -18.66 -5.126 -7.225 -22.82
EBIT 1 -27.32 -24.78 -20.4 -6.258 -7.797 -23.32
Net income 1 -76.23 -257.9 10.75 -17.56 -43.99 -95.27
Net Debt 1 247.6 200.6 112.1 154.9 181.6 81.34
Reference price 2 0.1398 0.1124 0.0867 0.0880 0.0639 0.1770
Nbr of stocks (in thousands) 3,975,448 3,975,448 3,975,448 3,975,448 4,081,448 5,339,782
Announcement Date 29/4/21 29/4/22 27/4/23 25/4/24 20/6/25 29/4/26
1CNY in Million2CNY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 204M
21.83x6.46x19.4x-.--% 326B
23.01x2.71x13.79x-.--% 155B
38.22x4.48x29.65x-.--% 112B
34.37x6.78x19.06x-.--% 107B
2.8x74.2x2.07x0.15% 102B
81.15x4.87x23.2x-.--% 91.74B
10.25x7.64x91.63x0.66% 91.17B
8.19x3.12x64.55x0.73% 35.68B
192.2x2.93x85.54x-.--% 31.43B
Average 45.78x 12.58x 38.77x 0.17% 105.14B
Weighted average by Cap. 31.98x 12.04x 28.05x 0.1%

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. 1020 Stock
  4. Valuation Ciprun Technology Holdings Company Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!