Valuation Horizon Robotics Thailand S.E.
Stocks
HORIZON23
TH3932121207
Auto, Truck & Motorcycle Parts
|
End-of-day quote
Thailand S.E.
2026-10-12
|
5-day change | 1st Jan Change | ||
| 1.080 THB | -0.92% |
|
+0.93% | -51.35% |
| Aug. 31 | Horizon Robotics, H1 2026 Earnings Call, Aug 31, 2026 | |
| Aug. 31 | Horizon Robotics Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
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 | 54,626 | - | - |
| Change | - | 155.34% | -52.09% | - | - |
| Enterprise Value (EV) 1 | 29,657 | 94,362 | 36,884 | 39,132 | 39,113 |
| Change | - | 218.18% | -60.91% | 6.09% | -0.05% |
| P/E | 6.63x | -9.61x | 149x | -22.2x | 2,992x |
| PBR | 3.81x | 7.96x | 3.56x | 3.69x | 3.62x |
| PEG | - | 0x | -1x | 0x | -30x |
| Capitalization / Revenue | 18.7x | 30.3x | 10.4x | 6.54x | 4.23x |
| EV / Revenue | 12.4x | 25.1x | 7.02x | 4.69x | 3.03x |
| EV / EBITDA | -17.4x | -32.6x | -15.9x | -29.5x | 25.6x |
| EV / EBIT | -13.8x | -28.3x | -11.2x | -21.1x | 85.3x |
| EV / FCF | -33.2x | -33.6x | 36.7x | -22.5x | 136x |
| FCF Yield | -3.02% | -2.98% | 2.72% | -4.45% | 0.74% |
| Dividend per Share 2 | - | - | - | - | 0.0056 |
| Rate of return | - | - | - | - | 0.16% |
| EPS 2 | 0.51 | -0.81 | 0.0232 | -0.155 | 0.00115 |
| Distribution rate | - | - | - | - | 487% |
| Net sales 1 | 2,384 | 3,758 | 5,256 | 8,347 | 12,916 |
| EBITDA 1 | -1,706 | -2,897 | -2,324 | -1,325 | 1,528 |
| EBIT 1 | -2,144 | -3,339 | -3,301 | -1,853 | 458.5 |
| Net income 1 | 2,347 | -10,469 | 118.8 | -2,287 | 194.8 |
| Net Debt 1 | -14,999 | -19,660 | -17,742 | -15,495 | -15,514 |
| Reference price 2 | 3.383 | 7.782 | 3.441 | 3.441 | 3.441 |
| Nbr of stocks (in thousands) | 13,200,294 | 14,651,885 | 15,873,487 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.47x | 2.02x | 11.09x | 1.58% | 72.67B | |
| 20.41x | 1.4x | 10.75x | 1.82% | 46.39B | |
| 13.72x | 0.61x | 4.4x | 4.21% | 30.65B | |
| 11.7x | 0.55x | 4.85x | 4.02% | 28.84B | |
| 7.68x | 0.45x | 5.83x | 1.98% | 23.49B | |
| 14.72x | 2.66x | 9.16x | 4.14% | 20.7B | |
| 20.23x | 0.88x | 10.64x | 3.27% | 17.87B | |
| 10.29x | 0.48x | 4.73x | 3.1% | 16.97B | |
| 28.89x | 1.15x | 12.14x | 0.63% | 17.21B | |
| Average | 16.23x | 1.13x | 8.18x | 2.75% | 30.53B | |
| Weighted average by Cap. | 16.61x | 1.29x | 8.68x | 2.54% |
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
- HORIZON23 Stock
- Valuation Horizon Robotics
Select your edition
All financial news and data tailored to specific country editions
