|
Real-time
OTC Markets
09:30:21 2026-05-18 am EDT
|
5-day change | 1st Jan Change | ||
| 0.8065 USD | -6.22% |
|
+14.97% | -33.07% |
| Jul. 30 | How Volkswagen's flying-car dream crashed in China | RE |
| Jul. 29 | Horizon Robotics Sells $450 Million Convertible Bonds | MT |
Company Valuation: Horizon Robotics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 44,655 | 114,022 | 65,407 | - | - |
| Change | - | 155.34% | -42.64% | - | - |
| Enterprise Value (EV) 1 | 29,657 | 94,362 | 48,491 | 50,412 | 50,362 |
| Change | - | 218.18% | -48.61% | 3.96% | -0.1% |
| P/E | 6.63x | -9.61x | -20.9x | -46.2x | 47.9x |
| PBR | 3.81x | 7.96x | 5.73x | 5.66x | 5.15x |
| PEG | - | 0x | 0.3x | 0.8x | -0x |
| Capitalization / Revenue | 18.7x | 30.3x | 11.7x | 7.03x | 4.59x |
| EV / Revenue | 12.4x | 25.1x | 8.66x | 5.42x | 3.54x |
| EV / EBITDA | -17.4x | -32.6x | -19.6x | -59.2x | 18.1x |
| EV / EBIT | -13.8x | -28.3x | -16.7x | -39.9x | 47.9x |
| EV / FCF | -33.2x | -33.6x | -24.4x | -44.4x | 44.3x |
| FCF Yield | -3.02% | -2.98% | -4.09% | -2.25% | 2.26% |
| Dividend per Share 2 | - | - | - | - | 0.00548 |
| Rate of return | - | - | - | - | 0.12% |
| EPS 2 | 0.51 | -0.81 | -0.2102 | -0.095 | 0.0915 |
| Distribution rate | - | - | - | - | 5.99% |
| Net sales 1 | 2,384 | 3,758 | 5,601 | 9,304 | 14,245 |
| EBITDA 1 | -1,706 | -2,897 | -2,471 | -851.5 | 2,785 |
| EBIT 1 | -2,144 | -3,339 | -2,908 | -1,265 | 1,052 |
| Net income 1 | 2,347 | -10,469 | -2,963 | -1,357 | 1,303 |
| Net Debt 1 | -14,999 | -19,660 | -16,916 | -14,994 | -15,044 |
| Reference price 2 | 3.383 | 7.782 | 4.385 | 4.385 | 4.385 |
| Nbr of stocks (in thousands) | 13,200,294 | 14,651,885 | 14,571,723 | - | - |
| Announcement Date | 3/21/25 | 3/19/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -20.86x | 8.39x | -19.01x | -.--% | 9.47B | |
| 15.42x | - | - | 1.97% | 4.51B | |
| 986.52x | 0.14x | 1.54x | 0.57% | 4.48B | |
| 12.98x | 0.37x | 4.75x | 3.24% | 4.24B | |
| 14.28x | 1.02x | 6.13x | 2.81% | 3.77B | |
| 14.7x | 1.46x | 10.08x | 1.22% | 3.59B | |
| 15.96x | 0.55x | 5.49x | -.--% | 2.75B | |
| 14.39x | 0.86x | 9.52x | 2.35% | 2.05B | |
| 10.12x | 0.17x | 1.58x | 4.18% | 1.44B | |
| Average | 118.17x | 1.62x | 2.51x | 1.81% | 4.03B | |
| Weighted average by Cap. | 125.10x | 2.97x | -1.79x | 1.4% |
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
- HRZRF Stock
- Valuation Horizon Robotics
Select your edition
All financial news and data tailored to specific country editions
