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 5,331 - -
Change - -27.02% 5.19% -44.1% 26.88% -37.05% - -
Enterprise Value (EV) 1 15,552 10,706 11,271 5,605 7,990 4,639 4,553 4,378
Change - -31.16% 5.28% -50.28% 42.56% -41.95% -1.85% -3.84%
P/E 67.4x 95.6x 118x 247x -31x 89.9x 26.9x 39x
PBR 6.38x 4.29x 4.24x 2.48x 3.49x 1.82x 1.67x 2.01x
PEG - -2x -7.7x -3.4x 0x -1x 0x -1.3x
Capitalization / Revenue 6.23x 4.47x 5.39x 2.76x 4.95x 3.61x 2.13x 2.46x
EV / Revenue 6.23x 4.21x 5.08x 2.32x 4.67x 3.14x 1.82x 2.02x
EV / EBITDA 42.5x 72.8x 67.7x 22.9x 79.9x 17.8x 15.6x 13.5x
EV / EBIT 65.4x 800x 325x 713x -35.1x 89.7x 12.6x 40.5x
EV / FCF -240x 1,068x 45.2x -3,082x 276x 19.6x 16.2x -
FCF Yield -0.42% 0.09% 2.21% -0.03% 0.36% 5.11% 6.17% -
Dividend per Share 2 0.105 0.054 0.07 0.025 - 0.09 0.16 0.0842
Rate of return 0.31% 0.22% 0.27% 0.17% - 0.77% 1.37% 0.72%
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% 28.1%
Net sales 1 2,498 2,541 2,217 2,419 1,709 1,476 2,507 2,169
EBITDA 1 365.6 147.1 166.5 244.8 100 260 292.7 324.3
EBIT 1 237.7 13.39 34.68 7.857 -227.6 51.69 361 108
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 11.69 11.69 11.69
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.($)
88.46x3.08x17.51x0.78% 771M
35.19x12.08x22.53x0.81% 111B
60.45x8.84x42.52x1.24% 51.94B
32.48x1.53x17.44x-.--% 48.86B
27.45x2.23x10.69x1.21% 38.49B
34.94x2.21x15.8x1.52% 29.37B
31.58x4.78x19.08x-.--% 29.63B
8.89x5.14x9.91x2.18% 21.78B
30.93x4.78x19.17x0.74% 18.05B
33.97x1.9x16.59x0.46% 16.88B
Average 38.43x 4.66x 19.12x 0.89% 36.71B
Weighted average by Cap. 35.56x 6.55x 21.43x 0.86%

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