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 4,943 - -
Change - -27.02% 5.19% -44.1% 26.88% -41.63% - -
Enterprise Value (EV) 1 15,552 10,706 11,271 5,605 7,990 4,251 4,165 3,990
Change - -31.16% 5.28% -50.28% 42.56% -46.8% -2.02% -4.19%
P/E 67.4x 95.6x 118x 247x -31x 83.4x 24.9x 36.1x
PBR 6.38x 4.29x 4.24x 2.48x 3.49x 1.69x 1.55x -
PEG - -2x -7.7x -3.4x 0x -1x 0x -1.2x
Capitalization / Revenue 6.23x 4.47x 5.39x 2.76x 4.95x 3.35x 1.97x 2.28x
EV / Revenue 6.23x 4.21x 5.08x 2.32x 4.67x 2.88x 1.66x 1.84x
EV / EBITDA - - - - - - - -
EV / EBIT 65.4x 800x 325x 713x -35.1x 17.4x 11.5x -
EV / FCF -240x 1,068x 45.2x -3,082x 276x 17.9x 14.8x -
FCF Yield -0.42% 0.09% 2.21% -0.03% 0.36% 5.58% 6.75% -
Dividend per Share 2 0.105 0.054 0.07 0.025 - 0.135 0.16 -
Rate of return 0.31% 0.22% 0.27% 0.17% - 1.25% 1.48% -
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% - 104% 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 1 237.7 13.39 34.68 7.857 -227.6 244 361 -
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 10.84 10.84 10.84
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
83.38x2.88x - 1.25% 733M
37.34x13.2x24.29x0.74% 129B
51.19x7.73x36.35x1.59% 48.71B
29.75x1.37x15.73x-.--% 45.22B
23.83x1.99x9.55x1.32% 36.29B
32.62x4.96x19.75x-.--% 31.6B
32.83x2.28x15.85x1.46% 31.16B
10.9x6.07x16.91x1.39% 27.24B
32.49x4.97x19.87x0.71% 18.97B
25.73x3.27x13.66x-.--% 18.12B
Average 36.01x 4.87x 19.11x 0.85% 38.75B
Weighted average by Cap. 33.63x 7.14x 21.14x 0.82%

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