Valuation Fuyao Glass Industry Group Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2026-05-19			5-day change	1st Jan Change
55.08 ^CNY	-0.60%		-7.35%	-14.96%

Apr. 30	Fuyao Glass Industry Group Co., Ltd. Approves Final Cash Dividend, Payable on May-13-2026	CI
Apr. 21	Fuyao Glass Industry Group Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	114,341	87,822	95,821	156,887	166,374	140,634	-	-
Change	-	-23.19%	9.11%	63.73%	6.05%	-15.47%	-	-
Enterprise Value (EV) ¹	109,905	82,031	91,431	153,343	163,612	132,499	130,210	128,739
Change	-	-25.36%	11.46%	67.71%	6.7%	-19.02%	-1.73%	-1.13%
P/E ratio	38.3x	19.3x	17.3x	21.7x	18.1x	14x	11.7x	10.2x
PBR	4.6x	3.16x	3.1x	4.56x	4.5x	3.4x	2.99x	2.63x
PEG	-	0.4x	0.9x	0.7x	0.7x	1.3x	0.6x	0.7x
Capitalization / Revenue	4.84x	3.13x	2.89x	4x	3.63x	2.69x	2.31x	2.05x
EV / Revenue	4.66x	2.92x	2.76x	3.91x	3.57x	2.54x	2.14x	1.87x
EV / EBITDA	17.5x	10.4x	9.97x	13.2x	11.6x	9.02x	7.52x	6.65x
EV / EBIT	29.2x	14.5x	13.5x	16.9x	14.6x	11x	9.09x	8.1x
EV / FCF	31.5x	28.8x	28.2x	46.2x	27.6x	21.3x	13.5x	10.8x
FCF Yield	3.17%	3.47%	3.55%	2.16%	3.63%	4.69%	7.43%	9.23%
Dividend per Share ²	1	1.25	1.3	1.8	1.2	2.334	2.732	3.034
Rate of return	2.12%	3.56%	3.48%	2.88%	1.85%	4.24%	4.96%	5.51%
EPS ²	1.23	1.82	2.16	2.87	3.57	3.944	4.714	5.399
Distribution rate	81.3%	68.7%	60.2%	62.7%	33.6%	59.2%	57.9%	56.2%
Net sales ¹	23,603	28,099	33,161	39,252	45,787	52,222	60,892	68,677
EBITDA ¹	6,278	7,884	9,172	11,634	14,074	14,690	17,323	19,365
EBIT ¹	3,762	5,661	6,791	9,075	11,185	11,994	14,321	15,902
Net income ¹	3,146	4,756	5,629	7,498	9,312	10,205	12,352	14,092
Net Debt ¹	-4,436	-5,791	-4,389	-3,544	-2,763	-8,135	-10,424	-11,895
Reference price ²	47.14	35.07	37.39	62.40	64.77	55.08	55.08	55.08
Nbr of stocks (in thousands)	2,609,744	2,609,744	2,609,744	2,609,744	2,609,744	2,609,744	-	-
Announcement Date	3/17/22	3/16/23	3/15/24	3/18/25	3/17/26	-	-	-

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.($)
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.96x	2.55x	9.02x	4.24%	20.65B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	27x	1.76x	14.51x	1.16%	53.12B
HYUNDAI MOBIS CO.,LTD	11.01x	0.68x	9.01x	1.33%	31.01B
DENSO CORPORATION	12.13x	0.64x	5.14x	3.48%	31.45B
NINGBO TUOPU GROUP CO.,LTD.	38.91x	3.56x	21.27x	0.79%	18.17B
MAGNA INTERNATIONAL INC.	9.75x	0.47x	4.62x	3.34%	16.14B
CONTINENTAL AG	10.87x	0.98x	5.68x	4.69%	15.24B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	34.19x	1.2x	13.21x	0.64%	14.33B
BORGWARNER INC.	12.65x	0.96x	6.37x	1.08%	12.54B
NITERRA CO., LTD.	16.69x	2.64x	10.54x	2.04%	11.74B
Average	18.72x	1.55x	9.94x	2.28%	22.44B
Weighted average by Cap.	19.25x	1.49x	10.42x	2.17%