Beyondsoft Corp (SZSE:002649)

Watchlist Manager

Watchlist

Price: 13.14 CNY 2.02%

Market Cap: 7.7B CNY

Have any thoughts about
Beyondsoft Corp?

Write Note

Section:

Relative Value

The Relative Value of one Beyondsoft Corp stock under the Base Case scenario is 19.14 CNY. Compared to the current market price of 13.14 CNY, Beyondsoft Corp is Undervalued by 31%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.1

P/S

vs History	50
vs Industry	79

Median 5Y

1.1

Industry

2.4

Forward

1.1

More Details

P/E

vs History	0
vs Industry	25

Median 5Y

19.1

Industry

23.2

Forward

29.1

More Details

74.1

P/OCF

vs History	0
vs Industry	24

Median 5Y

17.6

Industry

17.4

More Details

63.5

P/FCFE

vs History	7
vs Industry	14

Median 5Y

18.1

Industry

21.3

More Details

1.9

P/B

vs History	22
vs Industry	70

Median 5Y

1.7

Industry

2.9

More Details

0.9

EV/S

vs History	30
vs Industry	83

Median 5Y

0.8

Industry

2.4

Forward

0.9

More Details

3.8

EV/GP

vs History	39
vs Industry	72

Median 5Y

3.4

Industry

4.9

More Details

32.7

EV/EBITDA

vs History	0
vs Industry	34

Median 5Y

12.3

Industry

12.9

Forward

16.3

More Details

32.7

EV/EBIT

vs History	0
vs Industry	36

Median 5Y

12.3

Industry

16.5

Forward

20.1

More Details

59.5

EV/OCF

vs History	0
vs Industry	35

Median 5Y

13.2

Industry

16.3

More Details

155.5

EV/FCFF

vs History	0
vs Industry	25

Median 5Y

16.5

Industry

More Details

1.7

EV/IC

vs History	25
vs Industry	71

Median 5Y

1.5

Industry

2.5

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CN	Beyondsoft Corp SZSE:002649	7.6B CNY	1.1	45	32.7	32.7
IE	Accenture PLC NYSE:ACN	224.4B USD	3.4	29.6	17.7	21.5
US	International Business Machines Corp NYSE:IBM	205.2B USD	3.3	32.1	17.8	27
IN	Tata Consultancy Services Ltd NSE:TCS	15.1T INR	6.1	31.9	22	23.7
IN	Infosys Ltd NSE:INFY	7.9T INR	5	29.4	20.6	23.6
IN	HCL Technologies Ltd NSE:HCLTECH	5.2T INR	4.5	30.6	20	24.1
US	Cognizant Technology Solutions Corp NASDAQ:CTSH	39.2B USD	2	17.4	12.8	12.8
IN	Wipro Ltd NSE:WIPRO	3.2T INR	3.6	27.2	16.1	19.8
US	Gartner Inc NYSE:IT	37.8B USD	6.2	35.5	28.5	33.5
JP	Fujitsu Ltd TSE:6702	5T JPY	1.3	19.9	13.5	27.7
FR	Capgemini SE PAR:CAP	27B EUR	1.2	16	8.9	11.4

			Revenue Growth	P/S to Growth
CN	Beyondsoft Corp SZSE:002649	Average P/S: 3.4 1.1	37%	0
IE	Accenture PLC NYSE:ACN	3.4	24%	0.1
US	International Business Machines Corp NYSE:IBM	3.3	12%	0.3
IN	Tata Consultancy Services Ltd NSE:TCS	6.1	28%	0.2
IN	Infosys Ltd NSE:INFY	5	29%	0.2
IN	HCL Technologies Ltd NSE:HCLTECH	4.5	31%	0.1
US	Cognizant Technology Solutions Corp NASDAQ:CTSH	2	17%	0.1
IN	Wipro Ltd NSE:WIPRO	3.6	17%	0.2
US	Gartner Inc NYSE:IT	6.2	28%	0.2
JP	Fujitsu Ltd TSE:6702	1.3	6%	0.2
FR	Capgemini SE PAR:CAP	1.2	9%	0.1

			Earnings Growth	P/E to Growth
CN	Beyondsoft Corp SZSE:002649	Average P/E: 28.6 45	96%	0.5
IE	Accenture PLC NYSE:ACN	29.6	34%	0.9
US	International Business Machines Corp NYSE:IBM	32.1	40%	0.8
IN	Tata Consultancy Services Ltd NSE:TCS	31.9	37%	0.9
IN	Infosys Ltd NSE:INFY	29.4	29%	1
IN	HCL Technologies Ltd NSE:HCLTECH	30.6	38%	0.8
US	Cognizant Technology Solutions Corp NASDAQ:CTSH	17.4	30%	0.6
IN	Wipro Ltd NSE:WIPRO	27.2	36%	0.8
US	Gartner Inc NYSE:IT	35.5	36%	1
JP	Fujitsu Ltd TSE:6702	19.9	41%	0.5
FR	Capgemini SE PAR:CAP	16	41%	0.4

			EBITDA Growth	EV/EBITDA to Growth
CN	Beyondsoft Corp SZSE:002649	Average EV/EBITDA: 19.2 32.7	65%	0.5
IE	Accenture PLC NYSE:ACN	17.7	28%	0.6
US	International Business Machines Corp NYSE:IBM	17.8	36%	0.5
IN	Tata Consultancy Services Ltd NSE:TCS	22	33%	0.7
IN	Infosys Ltd NSE:INFY	20.6	34%	0.6
IN	HCL Technologies Ltd NSE:HCLTECH	20	32%	0.6
US	Cognizant Technology Solutions Corp NASDAQ:CTSH	12.8	18%	0.7
IN	Wipro Ltd NSE:WIPRO	16.1	24%	0.7
US	Gartner Inc NYSE:IT	28.5	42%	0.7
JP	Fujitsu Ltd TSE:6702	13.5	27%	0.5
FR	Capgemini SE PAR:CAP	8.9	17%	0.5

			EBIT Growth	EV/EBIT to Growth
CN	Beyondsoft Corp SZSE:002649	Average EV/EBIT: 23.4 32.7	44%	0.7
IE	Accenture PLC NYSE:ACN	21.5	30%	0.7
US	International Business Machines Corp NYSE:IBM	27	48%	0.6
IN	Tata Consultancy Services Ltd NSE:TCS	23.7	34%	0.7
IN	Infosys Ltd NSE:INFY	23.6	36%	0.7
IN	HCL Technologies Ltd NSE:HCLTECH	24.1	36%	0.7
US	Cognizant Technology Solutions Corp NASDAQ:CTSH	12.8	21%	0.6
IN	Wipro Ltd NSE:WIPRO	19.8	28%	0.7
US	Gartner Inc NYSE:IT	33.5	45%	0.8
JP	Fujitsu Ltd TSE:6702	27.7	N/A	N/A
FR	Capgemini SE PAR:CAP	11.4	19%	0.6

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	36.3 USD -0.3%
	Mohawk Industries Inc NYSE:MHK	119.54 USD 0.32%
	Ardmore Shipping Corp NYSE:ASC	11.88 USD 5.04%
	ASGN Inc NYSE:ASGN	83.56 USD -0.37%
	Skyworks Solutions Inc NASDAQ:SWKS	90.19 USD 1.62%
	Weatherford International PLC NASDAQ:WFRD	68.07 USD 1.45%

	Johnson & Johnson NYSE:JNJ	145.27 USD 0.55%
	Bank of America Corp NYSE:BAC	43.89 USD -0.63%
	Mastercard Inc NYSE:MA	528.96 USD 0.18%
	Salesforce Inc NYSE:CRM	342.9 USD -0.22%
	Abbvie Inc NYSE:ABBV	178.39 USD 1.6%
	Home Depot Inc NYSE:HD	392.45 USD -0.04%

	Arista Networks Inc NYSE:ANET	113.09 USD 0.25%
	Visa Inc NYSE:V	317.22 USD -0.15%
	Texas Pacific Land Corp NYSE:TPL	1 139.45 USD 0.56%
	KLA Corp NASDAQ:KLAC	647.99 USD 2.96%
	Manhattan Associates Inc NASDAQ:MANH	278.82 USD -0.51%
	Pinduoduo Inc NASDAQ:PDD	100.58 USD 1.08%

	Salesforce Inc NYSE:CRM	342.9 USD -0.22%
	Accenture PLC NYSE:ACN	358.77 USD -2.07%
	ServiceNow Inc NYSE:NOW	1 088.26 USD -0.27%
	EOG Resources Inc NYSE:EOG	119.85 USD 0.68%
	Copart Inc NASDAQ:CPRT	58.36 USD 0.24%
	Applied Materials Inc NASDAQ:AMAT	167.46 USD 2.37%

Beyondsoft Corp
SZSE:002649

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Beyondsoft Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	7.32 14.49
Price Target

Beyondsoft Corp SZSE:002649

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Beyondsoft Corp Competitors

See Also

Company

Help

Tools

Stocks

Beyondsoft Corp
SZSE:002649

Competitors Multiples
Beyondsoft Corp Competitors