Company Valuation: Appotronics Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 15,552 11,350 11,939 6,674 8,468 5,358 - -
Change - -27.02% 5.19% -44.1% 26.88% -36.73% - -
Enterprise Value (EV) 1 15,552 10,706 11,271 5,605 7,990 4,666 4,580 4,405
Change - -31.16% 5.28% -50.28% 42.56% -41.6% -1.84% -3.81%
P/E 67.4x 95.6x 118x 247x -31x 90.4x 27x 39.2x
PBR 6.38x 4.29x 4.24x 2.48x 3.49x 1.83x 1.68x -
PEG - -2x -7.7x -3.4x 0x -1x 0x -1.3x
Capitalization / Revenue 6.23x 4.47x 5.39x 2.76x 4.95x 3.63x 2.14x 2.47x
EV / Revenue 6.23x 4.21x 5.08x 2.32x 4.67x 3.16x 1.83x 2.03x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - 12,686,760x -
EV / FCF -240x 1,068x 45.2x -3,082x 276x 19.7x 16.3x -
FCF Yield -0.42% 0.09% 2.21% -0.03% 0.36% 5.08% 6.14% -
Dividend per Share 2 0.105 0.054 0.07 0.025 - 0.09 0.16 -
Rate of return 0.31% 0.22% 0.27% 0.17% - 0.77% 1.36% -
EPS 2 0.51 0.26 0.22 0.06 -0.6 0.13 0.435 0.3
Distribution rate 20.6% 20.8% 31.8% 41.7% - 69.2% 36.8% -
Net sales 1 2,498 2,541 2,217 2,419 1,709 1,476 2,507 2,169
EBITDA 365.6 147.1 166.5 244.8 100 - - -
EBIT 237.7 13.39 34.68 7.857 -227.6 - 361 -
Net income 1 233.4 119.4 102 27.95 -273.6 -53.26 203.8 140.1
Net Debt 1 - -644.5 -667.4 -1,070 -478.2 -692.3 -778.3 -952.9
Reference price 2 34.35 24.86 25.88 14.79 18.57 11.75 11.75 11.75
Nbr of stocks (in thousands) 452,757 456,565 461,311 451,264 456,017 456,017 - -
Announcement Date 2/25/22 2/27/23 2/23/24 2/27/25 2/28/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
89.92x3.14x17.84x0.77% 784M
35.62x12.24x22.83x0.8% 113B
65.41x9.56x45.99x1.14% 56.26B
34.08x1.6x18.27x-.--% 51.27B
28.15x2.29x10.97x1.18% 39.54B
35.64x2.26x16.14x1.49% 30.01B
31.18x4.72x18.85x-.--% 29.26B
9.09x5.25x10.11x2.13% 22.33B
31.49x4.86x19.5x0.73% 18.42B
35.19x1.96x17.16x0.34% 17.52B
Average 39.58x 4.79x 19.77x 0.86% 37.83B
Weighted average by Cap. 37.04x 6.72x 22.39x 0.83%

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. 688007 Stock
  4. Valuation Appotronics Corporation Limited