BEIJING SEEYON INTERNET SOFTWARE CORP. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.76 CNY | +2.12% |
|
-1.52% | -45.80% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5,913 | 5,478 | 5,320 | 3,957 | 2,145 | - |
| Enterprise Value (EV) 1 | 5,913 | 5,478 | 5,320 | 3,957 | 2,145 | 2,145 |
| P/E ratio | 54.9 x | 42.9 x | 56.9 x | -13.5 x | 12.6 x | 9.62 x |
| Yield | - | - | 0.44% | 0.38% | 3.25% | 2.4% |
| Capitalization / Revenue | 7.75 x | 5.31 x | 5.15 x | 3.63 x | 1.44 x | 1.21 x |
| EV / Revenue | 7.75 x | 5.31 x | 5.15 x | 3.63 x | 1.44 x | 1.21 x |
| EV / EBITDA | - | 37.9 x | 62.3 x | -152 x | 13.7 x | 12.6 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 4.51 x | 3.83 x | 3.67 x | 2.84 x | 1.31 x | 1.18 x |
| Nbr of stocks (in thousands) | 114,715 | 114,715 | 115,129 | 114,342 | 114,342 | - |
| Reference price 2 | 51.54 | 47.75 | 46.21 | 34.61 | 18.76 | 18.76 |
| Announcement Date | 2/24/21 | 2/25/22 | 2/27/23 | 2/27/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 763.3 | 1,031 | 1,032 | 1,091 | 1,490 | 1,776 |
| EBITDA 1 | - | 144.4 | 85.33 | -26.1 | 156.5 | 170 |
| EBIT 1 | 125.7 | 137.5 | 95.81 | -29.07 | 185 | 241 |
| Operating Margin | 16.46% | 13.33% | 9.28% | -2.66% | 12.41% | 13.57% |
| Earnings before Tax (EBT) 1 | 122.5 | 139.9 | 95.11 | -29.51 | 185.7 | 242 |
| Net income 1 | 105.6 | 128.8 | 94.08 | -36.66 | 171.7 | 224.5 |
| Net margin | 13.83% | 12.49% | 9.11% | -3.36% | 11.52% | 12.64% |
| EPS 2 | 0.9396 | 1.114 | 0.8121 | -2.570 | 1.490 | 1.950 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | 0.2013 | 0.1300 | 0.6100 | 0.4500 |
| Announcement Date | 2/24/21 | 2/25/22 | 2/27/23 | 2/27/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 8.5% | 9.49% | 6.53% | -2.57% | 10.5% | 12% |
| ROA (Net income/ Total Assets) | - | - | 4.68% | - | 7.32% | 8.41% |
| Assets 1 | - | - | 2,010 | - | 2,346 | 2,669 |
| Book Value Per Share 2 | 11.40 | 12.50 | 12.60 | 12.20 | 14.30 | 15.90 |
| Cash Flow per Share 2 | 1.090 | 1.180 | -1.040 | -0.9600 | 2.000 | 2.390 |
| Capex 1 | 5.33 | - | 26.5 | 15.7 | 69 | 71 |
| Capex / Sales | 0.7% | - | 2.56% | 1.44% | 4.63% | 4% |
| Announcement Date | 2/24/21 | 2/25/22 | 2/27/23 | 2/27/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
18.76
CNY
Average target price
43
CNY
Spread / Average Target
+129.21%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -45.80% | 291M | |
| +17.16% | 336B | |
| +26.91% | 223B | |
| +8.29% | 156B | |
| +12.47% | 57.33B | |
| +21.25% | 34.7B | |
| +5.99% | 31.11B | |
| +150.86% | 25.54B | |
| +30.09% | 22.48B | |
| +47.81% | 15.28B |
- Stock Market
- Equities
- 688369 Stock
- Financials BeiJing Seeyon Internet Software Corp.