Company Valuation: Dongguan Kingsun Optoelectronic Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 5,604 2,430 3,359 3,404 3,919 3,195
Change - -56.64% 38.23% 1.35% 15.13% -18.46%
Enterprise Value (EV) 1 4,592 1,393 2,767 2,506 2,971 2,303
Change - -69.67% 98.64% -9.42% 18.57% -22.51%
P/E ratio -15.4x 53.3x -3.91x 75.3x -67.8x -13.2x
PBR 1.58x 0.67x 1.23x 1.23x 1.55x 1.43x
PEG - -0x 0x -1x 0x -0x
Capitalization / Revenue 4.47x 2.44x 3.2x 6x 11.9x 8.44x
EV / Revenue 3.67x 1.4x 2.63x 4.42x 9.03x 6.08x
EV / EBITDA -39.6x 17.1x -13.2x -16.8x -19.9x -29.4x
EV / EBIT -29x 40x -10.8x -13.7x -16x -22.1x
EV / FCF 145x -22.8x -32.8x -62.4x 32.8x 57.2x
FCF Yield 0.69% -4.39% -3.05% -1.6% 3.05% 1.75%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.24 0.03 -0.57 0.03 -0.04 -0.17
Distribution rate - - - - - -
Net sales 1 1,253 995.4 1,050 567.2 329.1 378.4
EBITDA 1 -115.8 81.34 -209.6 -148.9 -149.3 -78.41
EBIT 1 -158.2 34.86 -257.2 -183.2 -185.8 -104
Net income 1 -372.8 45.19 -862.4 43.44 -59.07 -249.4
Net Debt 1 -1,012 -1,037 -592.2 -898.1 -947.5 -892.6
Reference price 2 3.690 1.600 2.230 2.260 2.710 2.250
Nbr of stocks (in thousands) 1,518,686 1,518,686 1,506,157 1,506,157 1,446,051 1,420,096
Announcement Date 6/29/20 4/29/21 4/22/22 4/27/23 4/19/24 4/22/25
1CNY in Million2CNY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 641M
22.89x2.35x12.82x0.18% 11.31B
8.33x0.57x4.63x7.87% 2.8B
14.92x - - 4.82% 1.89B
28.52x - - 1.7% 1.17B
23.1x1.15x8.97x1.8% 761M
16.9x - - - 597M
Average 19.11x 1.36x 8.81x 3.27% 2.74B
Weighted average by Cap. 20.05x 1.95x 11.08x 2.04%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 002638 Stock
  4. Valuation Dongguan Kingsun Optoelectronic Co.,Ltd.