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 5,244 - -
Change - -27.02% 5.19% -44.1% 26.88% -38.07% - -
Enterprise Value (EV) 1 15,552 10,706 11,271 5,605 7,990 4,552 4,466 4,291
Change - -31.16% 5.28% -50.28% 42.56% -43.03% -1.89% -3.91%
P/E 67.4x 95.6x 118x 247x -31x 88.5x 26.4x 38.3x
PBR 6.38x 4.29x 4.24x 2.48x 3.49x 1.79x 1.65x 1.98x
PEG - -2x -7.7x -3.4x 0x -1x 0x -1.2x
Capitalization / Revenue 6.23x 4.47x 5.39x 2.76x 4.95x 3.55x 2.09x 2.42x
EV / Revenue 6.23x 4.21x 5.08x 2.32x 4.67x 3.08x 1.78x 1.98x
EV / EBITDA 42.5x 72.8x 67.7x 22.9x 79.9x 17.5x 15.3x 13.2x
EV / EBIT 65.4x 800x 325x 713x -35.1x 88.1x 12.4x 39.7x
EV / FCF -240x 1,068x 45.2x -3,082x 276x 19.2x 15.9x -
FCF Yield -0.42% 0.09% 2.21% -0.03% 0.36% 5.21% 6.29% -
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% - 0.78% 1.39% 0.73%
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 11.50 11.50 11.50
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.($)
89.31x3.12x17.7x0.78% 779M
36.83x12.7x23.69x0.77% 117B
62.65x9.16x44.06x1.19% 53.9B
32.03x1.51x17.21x-.--% 48.19B
27.94x2.27x10.89x1.19% 39.36B
36.58x2.27x16.21x1.47% 30.22B
31.66x4.79x19.13x-.--% 29.73B
9.31x5.37x10.34x2.08% 22.87B
32.41x4.98x19.93x0.71% 18.85B
38.62x2.01x18.27x0.44% 17.93B
Average 39.73x 4.82x 19.74x 0.86% 37.89B
Weighted average by Cap. 36.86x 6.89x 22.22x 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