Company Valuation: CSG Smart Science&Technology Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 7,462 9,215 4,955 5,743 7,779 8,514
Change - 23.49% -46.23% 15.91% 35.46% 9.45%
Enterprise Value (EV) 1 7,786 8,462 4,483 5,452 7,243 7,825
Change - 8.68% -47.02% 21.62% 32.87% 8.04%
P/E -26.4x -90.8x -17.2x -46x 111x 109x
PBR 4.78x 4.41x 2.76x 3.48x 4.72x 4.92x
PEG - 1.4x -0x 0.8x -1x 9.8x
Capitalization / Revenue 2.72x 3.19x 1.49x 1.85x 2.84x 2.78x
EV / Revenue 2.84x 2.93x 1.35x 1.76x 2.64x 2.56x
EV / EBITDA -43.3x -27.1x -22.9x -66.9x 80.6x 83.3x
EV / EBIT -33.6x -23.4x -18.3x -41.1x 148x 144x
EV / FCF -87.5x -1,034x -18.2x 138x 32.8x 44.4x
FCF Yield -1.14% -0.1% -5.5% 0.72% 3.04% 2.25%
Dividend per Share 2 - - - - - 0.04
Rate of return - - - - - 0.37%
EPS 2 -0.39 -0.13 -0.37 -0.16 0.09 0.1
Distribution rate - - - - - 40%
Net sales 1 2,738 2,889 3,332 3,102 2,739 3,063
EBITDA 1 -180 -311.9 -195.8 -81.54 89.82 93.93
EBIT 1 -232 -361.2 -245.4 -132.5 48.91 54.2
Net income 1 -280.1 -99.81 -292.3 -127.8 70.04 80.77
Net Debt 1 323.6 -753.1 -472 -291 -535.8 -689
Reference price 2 10.31 11.81 6.35 7.36 9.97 10.94
Nbr of stocks (in thousands) 723,762 780,242 780,242 780,242 780,242 778,281
Announcement Date 26/4/21 21/4/22 21/4/23 19/4/24 18/4/25 16/3/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.21B
26.63x4.78x22.06x1.17% 186B
114.18x16.8x76.76x-.--% 69.57B
132.39x2.99x31.74x-.--% 36.54B
59.95x5.03x37.77x0.52% 22.44B
36.03x3.97x23.61x0.36% 19.81B
97.8x10.68x77.65x0.54% 17.05B
88.1x8.76x63.54x0.24% 14.63B
32.44x0.65x12.31x0.77% 13.86B
91.05x17.71x66.86x0.22% 11.58B
Average 75.40x 7.93x 45.81x 0.42% 39.26B
Weighted average by Cap. 61.96x 7.37x 38.62x 0.67%

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. 300222 Stock
  4. Valuation CSG Smart Science&Technology Co.,Ltd.