COSTAR GROUP CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.54 CNY | +0.06% |
|
+2.71% | -33.33% |
| May. 21 | CoStar Group has room for expansion |  |
| May. 10 | Costar Group Insider Sold Shares Worth $1,823,000, According to a Recent SEC Filing | MT |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 3,811 | 6,089 | 4,059 | - |
| Enterprise Value (EV) 1 | 3,811 | 6,089 | 4,059 | 4,059 |
| P/E ratio | -20.6 x | -24.6 x | 37 x | 23.2 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | 2.8 x | 1.11 x | 1 x |
| EV / Revenue | - | 2.8 x | 1.11 x | 1 x |
| EV / EBITDA | - | - | 18 x | 13.3 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | 5.56 x | 2.95 x | 2.62 x |
| Nbr of stocks (in thousands) | 261,727 | 261,199 | 261,199 | - |
| Reference price 2 | 14.56 | 23.31 | 15.54 | 15.54 |
| Announcement Date | 4/26/23 | 4/25/24 | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | 2,174 | 3,641 | 4,049 |
| EBITDA 1 | - | - | 225 | 306 |
| EBIT 1 | - | -290.8 | 120 | 186 |
| Operating Margin | - | -13.38% | 3.3% | 4.59% |
| Earnings before Tax (EBT) 1 | - | -294.5 | 119 | 185 |
| Net income 1 | -185.4 | -248 | 111 | 175 |
| Net margin | - | -11.41% | 3.05% | 4.32% |
| EPS 2 | -0.7060 | -0.9479 | 0.4200 | 0.6700 |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 4/26/23 | 4/25/24 | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | - | -20.3% | 8% | 11.3% |
| ROA (Net income/ Total Assets) | - | - | 3% | 4.2% |
| Assets 1 | - | - | 3,700 | 4,167 |
| Book Value Per Share 2 | - | 4.190 | 5.270 | 5.940 |
| Cash Flow per Share 2 | - | -0.3600 | 0.2600 | 0.8100 |
| Capex 1 | - | 164 | 194 | 176 |
| Capex / Sales | - | 7.54% | 5.33% | 4.35% |
| Announcement Date | 4/26/23 | 4/25/24 | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
15.54
CNY
Average target price
25.43
CNY
Spread / Average Target
+63.64%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -33.33% | 561M | |
| +15.76% | 112B | |
| -1.36% | 29.92B | |
| +11.79% | 22.21B | |
| -8.60% | 19.34B | |
| -10.33% | 16.75B | |
| +17.73% | 16.55B | |
| -2.33% | 11.95B | |
| +2.23% | 11.2B | |
| +15.51% | 8.64B |
- Stock Market
- Equities
- 002189 Stock
- Financials Costar Group Co., Ltd.