|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.290 HKD | +1.34% |
|
+19.91% | -38.80% |
| Jul. 30 | How Volkswagen's flying-car dream crashed in China | RE |
| Jul. 29 | Horizon Robotics Sells $450 Million Convertible Bonds | MT |
Company Valuation: Horizon Robotics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 44,655 | 114,022 | 65,587 | - | - |
| Change | - | 155.34% | -42.48% | - | - |
| Enterprise Value (EV) 1 | 29,657 | 94,362 | 48,671 | 50,593 | 50,543 |
| Change | - | 218.18% | -48.42% | 3.95% | -0.1% |
| P/E | 6.63x | -9.61x | -21.4x | -47.4x | 49.2x |
| PBR | 3.81x | 7.96x | 5.88x | 5.81x | 5.29x |
| PEG | - | 0x | 0.3x | 0.9x | -0x |
| Capitalization / Revenue | 18.7x | 30.3x | 11.7x | 7.05x | 4.6x |
| EV / Revenue | 12.4x | 25.1x | 8.69x | 5.44x | 3.55x |
| EV / EBITDA | -17.4x | -32.6x | -19.7x | -59.4x | 18.2x |
| EV / EBIT | -13.8x | -28.3x | -16.7x | -40x | 48.1x |
| EV / FCF | -33.2x | -33.6x | -24.5x | -44.5x | 44.4x |
| FCF Yield | -3.02% | -2.98% | -4.08% | -2.25% | 2.25% |
| Dividend per Share 2 | - | - | - | - | 0.00658 |
| Rate of return | - | - | - | - | 0.15% |
| EPS 2 | 0.51 | -0.81 | -0.2102 | -0.095 | 0.0915 |
| Distribution rate | - | - | - | - | 7.19% |
| Net sales 1 | 2,384 | 3,758 | 5,601 | 9,304 | 14,245 |
| EBITDA 1 | -1,706 | -2,897 | -2,471 | -851.5 | 2,785 |
| EBIT 1 | -2,144 | -3,339 | -2,908 | -1,265 | 1,052 |
| Net income 1 | 2,347 | -10,469 | -2,963 | -1,357 | 1,303 |
| Net Debt 1 | -14,999 | -19,660 | -16,916 | -14,994 | -15,044 |
| Reference price 2 | 3.383 | 7.782 | 4.501 | 4.501 | 4.501 |
| Nbr of stocks (in thousands) | 13,200,294 | 14,651,885 | 14,571,723 | - | - |
| Announcement Date | 3/21/25 | 3/19/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -21.56x | 8.77x | -19.88x | -.--% | 9.75B | |
| 14.53x | 0.11x | 1.21x | 0.92% | 4.2B | |
| 14.46x | - | - | 2.1% | 4.11B | |
| 12.84x | 0.37x | 4.55x | 3.3% | 4.05B | |
| 15.24x | 1.05x | 6.38x | 2.73% | 3.84B | |
| 13.9x | 1.36x | 9.4x | 1.3% | 3.36B | |
| 14.02x | 0.5x | 4.98x | -.--% | 2.24B | |
| 13.67x | 0.81x | 9.03x | 2.47% | 1.94B | |
| 9.3x | 0.15x | 1.35x | 4.52% | 1.32B | |
| 18.66x | - | - | 2.92% | 1.21B | |
| Average | 10.51x | 1.64x | 2.13x | 2.03% | 3.6B | |
| Weighted average by Cap. | 4.44x | 3.23x | -2.74x | 1.53% |
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
- Stock Market
- Stocks
- 9660 Stock
- Valuation Horizon Robotics
Select your edition
All financial news and data tailored to specific country editions
