BEIJING SUPERMAP SOFTWARE CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.99 CNY | -0.06% |
|
-1.17% | -23.49% |
| Apr. 15 | Beijing Supermap Software Co., Ltd. Proposes Final Cash Dividend for 2023 | CI |
| Apr. 14 | Beijing SuperMap Software Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 8,959 | 8,343 | 14,711 | 9,130 | 10,299 | 7,879 | - | - |
| Enterprise Value (EV) 1 | 8,959 | 8,343 | 14,711 | 9,130 | 10,299 | 7,879 | 7,879 | 7,879 |
| P/E ratio | 40.7 x | 36.2 x | 49.3 x | -27 x | 67.6 x | 29.3 x | 22.6 x | 18.8 x |
| Yield | 0.24% | 0.28% | 0.2% | - | 0.48% | 0.72% | 0.94% | 0.69% |
| Capitalization / Revenue | 5.16 x | 5.18 x | 7.85 x | 5.72 x | 5.2 x | 3.26 x | 2.63 x | 2.16 x |
| EV / Revenue | 5.16 x | 5.18 x | 7.85 x | 5.72 x | 5.2 x | 3.26 x | 2.63 x | 2.16 x |
| EV / EBITDA | 31.8 x | 26 x | 39.7 x | -30.4 x | 46.8 x | 22.5 x | 17.6 x | 12.8 x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Price to Book | 4.21 x | 3.88 x | 4.63 x | 3.25 x | 3.43 x | 2.43 x | 2.19 x | 1.99 x |
| Nbr of stocks (in thousands) | 449,537 | 452,435 | 489,550 | 489,550 | 492,767 | 492,767 | - | - |
| Reference price 2 | 19.93 | 18.44 | 30.05 | 18.65 | 20.90 | 15.99 | 15.99 | 15.99 |
| Announcement Date | 2/26/20 | 3/24/21 | 3/24/22 | 3/30/23 | 4/14/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,735 | 1,610 | 1,875 | 1,596 | 1,979 | 2,415 | 3,000 | 3,652 |
| EBITDA 1 | 281.3 | 320.5 | 370.4 | -300.2 | 220.1 | 349.5 | 447.2 | 615.5 |
| EBIT 1 | 224.3 | 255.1 | 306.6 | -375.8 | 140.8 | 261 | 367.2 | 439.5 |
| Operating Margin | 12.93% | 15.84% | 16.35% | -23.55% | 7.12% | 10.81% | 12.24% | 12.04% |
| Earnings before Tax (EBT) 1 | 240 | 263 | 316.8 | -366.9 | 154.4 | 287.5 | 374.8 | 450 |
| Net income 1 | 219.1 | 234.7 | 287.6 | -338.6 | 152.1 | 252.7 | 347.8 | 418.5 |
| Net margin | 12.63% | 14.58% | 15.34% | -21.22% | 7.69% | 10.46% | 11.59% | 11.46% |
| EPS 2 | 0.4900 | 0.5100 | 0.6100 | -0.6900 | 0.3090 | 0.5450 | 0.7075 | 0.8500 |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.0480 | 0.0520 | 0.0600 | - | 0.1000 | 0.1150 | 0.1500 | 0.1100 |
| Announcement Date | 2/26/20 | 3/24/21 | 3/24/22 | 3/30/23 | 4/14/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 10.8% | 11.7% | 10.8% | -11.3% | 5.21% | 8.2% | 9.73% | 10.5% |
| ROA (Net income/ Total Assets) | 7.45% | 7.06% | 6.84% | -7.35% | - | 5.6% | 6.39% | 7.71% |
| Assets 1 | 2,942 | 3,323 | 4,204 | 4,610 | - | 4,509 | 5,439 | 5,428 |
| Book Value Per Share 2 | 4.730 | 4.750 | 6.490 | 5.750 | 6.100 | 6.570 | 7.290 | 8.050 |
| Cash Flow per Share 2 | 0.4900 | 0.5100 | 0.3800 | -0.2400 | 0.1100 | 0.6200 | 0.8100 | 1.100 |
| Capex 1 | 44.4 | 74.2 | 56.8 | 66.2 | 15.4 | 112 | 96.3 | 226 |
| Capex / Sales | 2.56% | 4.61% | 3.03% | 4.15% | 0.78% | 4.62% | 3.21% | 6.19% |
| Announcement Date | 2/26/20 | 3/24/21 | 3/24/22 | 3/30/23 | 4/14/24 | - | - | - |
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
4
Last Close Price
15.99
CNY
Average target price
25.16
CNY
Spread / Average Target
+57.32%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -23.49% | 1.09B | |
| +11.17% | 322B | |
| +24.75% | 216B | |
| +2.41% | 149B | |
| +10.65% | 56.27B | |
| +8.71% | 32.13B | |
| -4.57% | 27.45B | |
| +103.03% | 22.62B | |
| +20.22% | 19.55B | |
| +13.06% | 14.69B |
- Stock Market
- Equities
- 300036 Stock
- Financials Beijing SuperMap Software Co., Ltd.
