|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.360 HKD | -1.13% |
|
+1.63% | -49.65% |
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 | 55,094 | - | - |
| Change | - | 155.34% | -51.68% | - | - |
| Enterprise Value (EV) 1 | 29,657 | 94,362 | 39,475 | 41,383 | 40,763 |
| Change | - | 218.18% | -58.17% | 4.84% | -1.5% |
| P/E | 6.63x | -9.61x | -17x | -39.8x | 39.9x |
| PBR | 3.81x | 7.96x | 5.27x | 5.17x | 4.57x |
| PEG | - | 0x | 0.2x | 0.7x | -0x |
| Capitalization / Revenue | 18.7x | 30.3x | 9.16x | 5.72x | 3.73x |
| EV / Revenue | 12.4x | 25.1x | 6.56x | 4.29x | 2.76x |
| EV / EBITDA | -17.4x | -32.6x | -16.1x | -48.2x | 15.7x |
| EV / EBIT | -13.8x | -28.3x | -13.1x | -31x | 39.3x |
| EV / FCF | -33.2x | -33.6x | -18.6x | -34.3x | 34.5x |
| FCF Yield | -3.02% | -2.98% | -5.39% | -2.92% | 2.9% |
| Dividend per Share 2 | - | - | - | - | 0.0065 |
| Rate of return | - | - | - | - | 0.17% |
| EPS 2 | 0.51 | -0.81 | -0.2228 | -0.095 | 0.0946 |
| Distribution rate | - | - | - | - | 6.87% |
| Net sales 1 | 2,384 | 3,758 | 6,013 | 9,640 | 14,776 |
| EBITDA 1 | -1,706 | -2,897 | -2,452 | -858.8 | 2,604 |
| EBIT 1 | -2,144 | -3,339 | -3,005 | -1,336 | 1,038 |
| Net income 1 | 2,347 | -10,469 | -3,222 | -1,273 | 1,327 |
| Net Debt 1 | -14,999 | -19,660 | -15,619 | -13,710 | -14,331 |
| Reference price 2 | 3.383 | 7.782 | 3.781 | 3.781 | 3.781 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -17.18x | 6.68x | -16.38x | -.--% | 8.2B | |
| 16.32x | - | - | 1.84% | 4.72B | |
| 14.25x | 0.11x | 1.17x | 0.94% | 4.12B | |
| 12.77x | 0.37x | 4.42x | 3.32% | 4.05B | |
| 15.13x | 1.06x | 6.37x | 2.6% | 3.78B | |
| 13.96x | 1.36x | 9.45x | 1.29% | 3.36B | |
| 15.67x | 0.55x | 5.48x | -.--% | 2.43B | |
| 13.66x | 0.81x | 9.02x | 2.47% | 1.93B | |
| 18.56x | - | - | 2.93% | 1.2B | |
| 10.43x | - | - | 3.35% | 1.04B | |
| Average | 11.36x | 1.56x | 2.79x | 1.88% | 3.48B | |
| Weighted average by Cap. | 7.13x | 2.45x | -0.90x | 1.49% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
