Company Valuation: Fujian Star-net Communication Co., LTD.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 13,748 11,176 10,714 11,178 17,747 16,364 - -
Change - -18.71% -4.13% 4.33% 58.77% -7.79% - -
Enterprise Value (EV) 12,084 7,580 7,345 11,178 17,747 16,364 16,364 16,364
Change - -37.28% -3.1% 52.19% 58.77% -7.79% 0% 0%
P/E 25x 19.4x 24.8x 27.3x 42.9x 16.8x 14x 8.75x
PBR 2.93x 1.84x 1.67x 1.67x 2.54x 2.12x 1.83x 1.54x
PEG - 4.16x -0.9x -6.45x 31.79x 0x 0.7x 0.1x
Capitalization / Revenue 1.01x 0.71x 0.67x 0.67x 0.93x 0.65x 0.49x 0.39x
EV / Revenue 0x 0x 0x 0x 0x 0.65x 0.49x 0.39x
EV / EBITDA 0x 0x 0x 0x 0x 6.49x 4.36x 3.44x
EV / EBIT 0x 0x 0x 0x 0x 7.78x 4.96x 3.72x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.0769 0.0769 0.1923 0.1923 0.1923 - - -
Rate of return 0.42% 0.52% 1.38% 1.32% 0.83% - - -
EPS 2 0.7258 0.7597 0.5595 0.5358 0.543 1.29 1.545 2.47
Distribution rate 10.6% 10.1% 34.4% 35.9% 35.4% - - -
Net sales 1 13,549 15,741 15,908 16,758 19,157 25,055 33,708 41,793
EBITDA 1 832.5 981.8 391.9 841.5 1,321 2,523 3,755 4,757
EBIT 1 666 759.2 449.4 550.6 951.9 2,103 3,299 4,395
Net income 1 550.4 576.1 424.9 404.6 408.9 904.1 1,391 1,867
Net Debt -1,663 -3,596 -3,370 - - - - -
Reference price 2 18.13 14.74 13.90 14.61 23.31 21.62 21.62 21.62
Nbr of stocks (in thousands) 758,265 758,265 770,809 765,193 761,404 756,874 - -
Announcement Date 24/3/22 30/3/23 28/3/24 2/4/25 27/3/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.76x - - - 2.46B
25.46x5.7x14.76x1.63% 411B
44.26x15.58x31.23x-.--% 213B
15.43x0.59x10.48x3.03% 134B
18.73x5.96x14.32x0.72% 98.06B
35.57x6.88x19.95x0.98% 81.35B
39.35x11.65x25.98x-.--% 76.15B
26.33x6.23x19.69x1.51% 52.54B
42.62x1.97x12.41x1.95% 48.94B
17.04x2.71x11.33x4.17% 47.57B
Average 28.16x 6.36x 17.79x 1.56% 116.57B
Weighted average by Cap. 29.19x 7.16x 18.33x 1.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fujian Star-net Communication Co., LTD.

Historical PBR trend

Valuation ratios - PBR - Fujian Star-net Communication Co., LTD.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fujian Star-net Communication Co., LTD.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fujian Star-net Communication Co., LTD.

  1. Stock Market
  2. Stocks
  3. 002396 Stock
  4. Valuation Fujian Star-net Communication Co., LTD.