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 5,048 - -
Change - -27.02% 5.19% -44.1% 26.88% -40.39% - -
Enterprise Value (EV) 1 15,552 10,706 11,271 5,605 7,990 4,356 4,270 4,095
Change - -31.16% 5.28% -50.28% 42.56% -45.48% -1.97% -4.09%
P/E 67.4x 95.6x 118x 247x -31x 85.2x 25.4x 36.9x
PBR 6.38x 4.29x 4.24x 2.48x 3.49x 1.73x 1.59x -
PEG - -2x -7.7x -3.4x 0x -1x 0x -1.2x
Capitalization / Revenue 6.23x 4.47x 5.39x 2.76x 4.95x 3.42x 2.01x 2.33x
EV / Revenue 6.23x 4.21x 5.08x 2.32x 4.67x 2.95x 1.7x 1.89x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - 11,827,781x -
EV / FCF -240x 1,068x 45.2x -3,082x 276x 18.4x 15.2x -
FCF Yield -0.42% 0.09% 2.21% -0.03% 0.36% 5.44% 6.58% -
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% - 0.81% 1.45% -
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 11.07 11.07 11.07
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.($)
85.15x2.95x - 0.81% 745M
33.39x11.4x21.25x0.85% 106B
51.72x7.75x36.37x1.53% 47.41B
29.52x1.37x15.77x-.--% 43.69B
24.67x1.99x9.56x1.35% 34.7B
31.38x4.7x18.79x-.--% 29.44B
33.29x2.14x15.31x1.56% 28.64B
8.91x5.16x10.27x2.18% 21.93B
32.21x4.91x19.66x0.72% 18.68B
25.74x1.46x12.79x0.47% 12.89B
Average 35.60x 4.38x 17.75x 0.95% 34.4B
Weighted average by Cap. 32.57x 6.19x 19.65x 0.94%

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