Empyrean Technology Co Ltd
SZSE:301269
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (362.8), the stock would be worth ¥-32.3 (137% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -974.8 | ¥86.78 |
0%
|
| 3-Year Average | 362.8 | ¥-32.3 |
-137%
|
| 5-Year Average | 347.2 | ¥-30.91 |
-136%
|
| Industry Average | 54.5 | ¥-4.85 |
-106%
|
| Country Average | 28.9 | ¥-2.57 |
-103%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
¥54.5B
|
/ |
Oct 2025
¥-47.1m
|
= |
|
|
¥54.5B
|
/ |
Dec 2025
¥-81m
|
= |
|
|
¥54.5B
|
/ |
Dec 2026
¥134.4m
|
= |
|
|
¥54.5B
|
/ |
Dec 2027
¥514.4m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| CN |
E
|
Empyrean Technology Co Ltd
SZSE:301269
|
47.3B CNY | -974.8 | 789 | |
| US |
|
Microsoft Corp
NASDAQ:MSFT
|
3.1T USD | 21.7 | 25.9 | |
| US |
|
Oracle Corp
NYSE:ORCL
|
506.8B USD | 29 | 31.3 | |
| US |
|
Palo Alto Networks Inc
NASDAQ:PANW
|
141.3B USD | 97.1 | 95 | |
| US |
|
CrowdStrike Holdings Inc
NASDAQ:CRWD
|
112.8B USD | -436 | -694.4 | |
| US |
|
ServiceNow Inc
NYSE:NOW
|
87.8B USD | 44.8 | 50 | |
| US |
V
|
VMware Inc
XETRA:BZF1
|
58B EUR | 37.2 | 47.9 | |
| US |
|
Fortinet Inc
NASDAQ:FTNT
|
61.5B USD | 28.2 | 33.2 | |
| CN |
K
|
Knowledge Atlas Technology JSC Ltd
HKEX:2513
|
452.6B HKD | -103.3 | -83.9 | |
| US |
|
Xperi Holding Corp
LSE:0M2A
|
54.6B USD | 274.8 | 491.7 | |
| CN |
|
MiniMax Group Inc
HKEX:100
|
262.2B HKD | -19.3 | -17.9 |
Market Distribution
| Min | 0 |
| 30th Percentile | 16.6 |
| Median | 28.9 |
| 70th Percentile | 52.9 |
| Max | 49 021 |
Other Multiples
Empyrean Technology Co Ltd
Glance View
Empyrean Technology Co Ltd has established itself as a dynamic force within the rapidly evolving landscape of semiconductor solutions. Born from a vision to bridge the gap between cutting-edge technology and practical application, the company has deep roots in developing electronic design automation (EDA) tools. These tools empower engineers to design, simulate, and verify complex semiconductor chips with precision and efficiency. Empyrean's primary offering—sophisticated software solutions—catalyzes the creation of integrated circuits, imperative for the functioning of modern electronics, which range from consumer gadgets to advanced industrial machinery. The company's revenue model is deeply intertwined with licensing its software to semiconductor industries, focusing on enhancing their design and production capabilities. By offering these licenses, Empyrean thrives on a recurring revenue stream, reinforcing long-term relationships with its clients. Additionally, it provides engineering services that complement its software, helping clients streamline their design processes, reduce time-to-market, and increase overall production efficiency. This dual revenue strategy not only strengthens Empyrean's financial foundation but also drives innovation across its development teams, ensuring a synergistic growth that propels both the company and its clients forward in the relentless march of technological advancement.
