Valuation Foxconn Industrial Internet Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2026-02-13			5-day change	1st Jan Change
54.75 ^CNY	-1.05%		+0.64%	-11.76%

Jan. 29	Foxconn Industrial Internet Forecasts Up to 63% Rise in Q4 2025 Profit; Shares Fall 5%	MT
Jan. 28	Foxconn Industrial Internet sees 2025 net profit up 51-54%	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	272,024	236,790	182,311	300,370	427,160	1,087,236	1,087,236	-
Change	-	-12.95%	-23.01%	64.76%	42.21%	154.53%	0%	-
Enterprise Value (EV) ¹	238,190	210,916	172,130	265,764	395,713	1,046,358	1,052,633	1,034,975
Change	-	-11.45%	-18.39%	54.4%	48.9%	164.42%	0.6%	-1.68%
P/E ratio	15.6x	11.8x	9x	14.3x	18.4x	31.1x	18.7x	15.3x
PBR	2.62x	1.99x	1.41x	2.14x	2.8x	6.33x	5.3x	4.54x
PEG	-	0.8x	9.09x	3.65x	1.8x	0.6x	0.3x	0.7x
Capitalization / Revenue	0.63x	0.54x	0.36x	0.63x	0.7x	1.2x	0.75x	0.6x
EV / Revenue	0.55x	0.48x	0.34x	0.56x	0.65x	1.16x	0.73x	0.57x
EV / EBITDA	10.8x	8.47x	6.86x	9.66x	12.8x	22.4x	13.6x	10.9x
EV / EBIT	12.1x	9.42x	7.87x	11.5x	15.3x	25.9x	16.3x	13.2x
EV / FCF	-	76.9x	23.5x	7.72x	30.9x	79.5x	91.9x	30.6x
FCF Yield	-	1.3%	4.25%	12.9%	3.24%	1.26%	1.09%	3.27%
Dividend per Share ²	0.25	0.5	0.55	0.58	0.64	0.9729	1.66	2.254
Rate of return	1.83%	4.19%	5.99%	3.84%	2.98%	1.78%	3.03%	4.12%
EPS ²	0.88	1.01	1.02	1.06	1.17	1.76	2.927	3.588
Distribution rate	28.4%	49.5%	53.9%	54.7%	54.7%	55.3%	56.7%	62.8%
Net sales ¹	431,786	439,557	511,850	476,340	609,135	905,100	1,442,442	1,803,469
EBITDA ¹	22,149	24,913	25,093	27,516	30,986	46,775	77,275	95,245
EBIT ¹	19,716	22,398	21,872	23,067	25,935	40,390	64,493	78,223
Net income ¹	17,431	20,010	20,073	21,040	23,216	35,021	58,163	71,283
Net Debt ¹	-33,833	-25,874	-10,181	-34,606	-31,447	-40,879	-34,603	-52,261
Reference price ²	13.69	11.92	9.18	15.12	21.50	54.75	54.75	54.75
Nbr of stocks (in thousands)	19,870,239	19,864,917	19,859,593	19,865,735	19,867,907	19,858,196	19,858,196	-
Announcement Date	3/29/21	3/14/22	3/14/23	3/13/24	2/21/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FOXCONN INDUSTRIAL INTERNET CO., LTD.	31.1x	1.16x	22.37x	1.78%	157B
CISCO SYSTEMS, INC.	25.15x	5.1x	13.23x	2.15%	304B
ARISTA NETWORKS, INC.	52.91x	18.91x	38.59x	-.--%	178B
ZHONGJI INNOLIGHT CO., LTD.	56.05x	15.57x	43.71x	0.25%	85.4B
MOTOROLA SOLUTIONS, INC.	33.56x	6.56x	19.38x	1.05%	76.49B
UBIQUITI INC.	48x	-	-	-	43.58B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	21.67x	2.71x	14.71x	2.53%	42.96B
CIENA CORPORATION	89.34x	7.3x	38.35x	-.--%	42.81B
GARMIN LTD.	25.77x	5.44x	19.42x	1.63%	41.3B
LUMENTUM HOLDINGS INC.	134.15x	14.58x	45.75x	-.--%	40.18B
Average	51.77x	8.59x	28.39x	1.04%	101.2B
Weighted average by Cap.	42.11x	8.44x	25.35x	1.25%