Company Valuation: Yonyou Network Technology Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 117,357 82,991 60,815 36,664 45,309 31,539 - -
Change - -29.28% -26.72% -39.71% 23.58% -30.39% - -
Enterprise Value (EV) 1 115,933 79,124 58,921 37,210 46,107 32,433 31,908 30,600
Change - -31.75% -25.53% -36.85% 23.91% -29.66% -1.62% -4.1%
P/E 163x 403x -61.3x -17.3x -32.3x -47.6x 166x 64.2x
PBR 16.8x 7.24x 5.99x 4.45x 5.96x 4.33x 4.25x 4.09x
PEG - -5.5x 0x -0x 1x 0.9x -1x 0x
Capitalization / Revenue 13.1x 8.96x 6.21x 4.01x 4.93x 3.29x 2.98x 2.74x
EV / Revenue 13x 8.54x 6.01x 4.07x 5.02x 3.38x 3.02x 2.66x
EV / EBITDA 92.6x 95.3x -1,293x -73.3x 643x 35.8x 20.6x 15x
EV / EBIT 149x 315x -65.5x -18x -33.9x -51.5x 150x 57.6x
EV / FCF 382x -62.4x -31.4x -18.3x -88.5x -347x 42.4x 28.6x
FCF Yield 0.26% -1.6% -3.19% -5.46% -1.13% -0.29% 2.36% 3.5%
Dividend per Share 2 0.1 0.06 0.0605 - - 0.00333 0.0149 0.0364
Rate of return 0.28% 0.25% 0.34% - - 0.04% 0.16% 0.39%
EPS 2 0.22 0.06 -0.29 -0.62 -0.41 -0.194 0.0556 0.1439
Distribution rate 45.5% 100% -20.9% - - -1.72% 26.7% 25.3%
Net sales 1 8,932 9,262 9,796 9,153 9,182 9,598 10,570 11,521
EBITDA 1 1,252 830.3 -45.55 -507.5 71.76 906.5 1,551 2,043
EBIT 1 778.7 251.2 -900.1 -2,068 -1,358 -630.2 213.2 531.6
Net income 1 707.8 219.2 -967.2 -2,061 -1,389 -687.6 192.3 464.8
Net Debt 1 -1,424 -3,867 -1,895 545.6 797.4 894.4 369.5 -938.5
Reference price 2 35.880 24.170 17.790 10.730 13.260 9.230 9.230 9.230
Nbr of stocks (in thousands) 3,270,821 3,433,634 3,418,521 3,416,997 3,416,997 3,416,997 - -
Announcement Date 18/3/22 24/3/23 29/3/24 28/3/25 17/4/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-58.11x3.2x35.18x0.04% 4.54B
26.21x9.81x15.89x0.76% 3,876B
119.04x52.39x85.4x-.--% 442B
19.59x5.66x9.85x1.53% 396B
232.13x20.7x60.61x-.--% 300B
29.22x5.98x18.57x1.27% 272B
2504.3x41.91x137.1x-.--% 257B
73.55x6.72x17.6x-.--% 109B
42.14x11.63x30.09x-.--% 99.98B
13.72x3.65x7.63x-.--% 97.39B
Average 300.18x 16.16x 41.79x 0.36% 585.42B
Weighted average by Cap. 153.12x 14.40x 28.62x 0.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Yonyou Network Technology Co.,Ltd.

Historical PBR trend

Valuation ratios - PBR - Yonyou Network Technology Co.,Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Yonyou Network Technology Co.,Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Yonyou Network Technology Co.,Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Yonyou Network Technology Co.,Ltd.
  1. Stock Market
  2. Stocks
  3. 600588 Stock
  4. Valuation Yonyou Network Technology Co.,Ltd.