Company Valuation: Shenzhen Fastprint Circuit Tech Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 20,831 16,355 24,887 18,745 35,931 56,676 - -
Change - -21.49% 52.17% -24.68% 91.69% 57.73% - -
Enterprise Value (EV) 1 20,831 16,355 27,070 22,192 40,286 61,286 61,707 61,912
Change - -21.49% 65.52% -18.02% 81.53% 52.13% 0.69% 0.33%
P/E 33.3x 29.3x 113x -92.6x 265x 134x 60.7x 42.2x
PBR 5.59x 2.51x 4.7x 3.83x 6.73x 8.48x 7.51x 6.49x
PEG - -1.4x -1.9x 0x -2x 1x 1x 1x
Capitalization / Revenue 4.13x 3.05x 4.64x 3.22x 4.99x 6.18x 4.51x 3.75x
EV / Revenue 4.13x 3.05x 5.05x 3.81x 5.6x 6.68x 4.91x 4.09x
EV / EBITDA 23.7x 20.7x 63.5x 798x 67.4x 52.7x 30.3x 22.7x
EV / EBIT 31.2x 32.9x 747x -39.2x -494x 139x 53.4x 35.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.08 0.05 0.03 0.03 0.072 0.1779 0.314
Rate of return - 0.83% 0.34% 0.27% 0.14% 0.22% 0.53% 0.94%
EPS 2 0.42 0.33 0.13 -0.12 0.08 0.2502 0.5506 0.7922
Distribution rate - 24.2% 38.5% -25% 37.5% 28.8% 32.3% 39.6%
Net sales 1 5,040 5,354 5,360 5,817 7,195 9,170 12,562 15,121
EBITDA 1 879.4 791.9 426.3 27.81 597.8 1,164 2,040 2,726
EBIT 1 667.7 496.9 36.23 -566.6 -81.52 439.9 1,155 1,727
Net income 1 621.5 525.6 211.2 -198.3 134.9 376.7 804.5 1,132
Net Debt 1 - - 2,183 3,447 4,355 4,610 5,031 5,236
Reference price 2 14.00 9.68 14.73 11.11 21.17 33.41 33.41 33.41
Nbr of stocks (in thousands) 1,487,918 1,689,546 1,689,551 1,687,198 1,697,274 1,696,379 - -
Announcement Date 09/04/22 30/03/23 24/04/24 24/04/25 24/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
133.54x6.68x52.67x0.22% 8.44B
64.32x10.34x52x1.27% 223B
51x8.78x15.59x-.--% 97.49B
46.78x9.98x34.76x1.18% 61.33B
37.77x - - 0.21% 48.51B
44.63x7.81x28.13x1.07% 46.77B
1380.99x67.85x1484.08x - 37.61B
40.2x7x27.96x1% 33.66B
30.28x7.18x23.55x0.72% 31.96B
25.19x6.6x19.98x1.69% 31.3B
Average 185.47x 14.69x 193.19x 0.82% 61.98B
Weighted average by Cap. 132.72x 12.98x 131.51x 0.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 002436 Stock
  4. Valuation Shenzhen Fastprint Circuit Tech Co.,Ltd.