Valuation Hubei Huitian New Materials Co., Ltd.

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2025-12-10			5-day change	1st Jan Change
11.39 ^CNY	+0.26%		+2.71%	+23.80%

Oct. 30	Chongqing Tailan New Energy Co., Ltd. announced that it has received CNY 40 million in funding from Hubei Huitian New Materials Co., Ltd.	CI
Oct. 27	Hubei Huitian New Materials Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,952	7,722	7,032	5,519	4,965	6,148	-	-
Change	-	29.74%	-8.94%	-21.52%	-10.02%	23.81%	-	-
Enterprise Value (EV)	5,952	7,722	7,032	5,519	4,965	6,148	6,148	6,148
Change	-	29.74%	-8.94%	-21.52%	-10.02%	23.81%	0%	0%
P/E ratio	26.5x	35.2x	24.2x	20.7x	50.4x	23.2x	17.5x	13.9x
PBR	3.17x	3.63x	2.71x	2.04x	1.93x	2.13x	1.96x	1.79x
PEG	-	-15.18x	0.9x	-3.25x	-0.8x	0x	0.5x	0.5x
Capitalization / Revenue	2.75x	2.61x	1.89x	1.41x	1.24x	1.37x	1.19x	1.07x
EV / Revenue	0x	0x	0x	0x	0x	1.37x	1.19x	1.07x
EV / EBITDA	0x	0x	0x	0x	0x	13.9x	10.4x	8.76x
EV / EBIT	0x	0x	0x	0x	0x	18.8x	14.2x	11.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.1154	0.1	0.15	0.26	0.31	0.39
Rate of return	-	-	0.92%	1%	1.63%	2.28%	2.72%	3.42%
EPS ²	0.4148	0.4052	0.5178	0.4848	0.1824	0.49	0.65	0.82
Distribution rate	-	-	22.3%	20.6%	82.2%	53.1%	47.7%	47.6%
Net sales ¹	2,164	2,954	3,714	3,902	3,989	4,481	5,174	5,745
EBITDA ¹	315.6	301.5	401	429.1	340.8	443	592	702
EBIT ¹	248.9	241.4	318.4	332.4	137.7	326.5	434	547
Net income ¹	219.9	227.4	291.7	298.7	101.9	274	364.5	459
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	10.99	14.26	12.55	10.02	9.20	11.39	11.39	11.39
Nbr of stocks (in thousands)	541,471	541,471	560,155	550,749	539,722	539,752	-	-
Announcement Date	2/8/21	4/22/22	4/17/23	4/15/24	4/27/25	-	-	-

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.($)
HUBEI HUITIAN NEW MATERIALS CO., LTD.	23.18x	-	-	2.29%	870M
HENKEL AG & CO. KGAA	13.9x	1.29x	7.1x	3.05%	31.44B
H.B. FULLER COMPANY	19.24x	1.44x	8.09x	1.59%	3.22B
LINTEC CORPORATION	15.69x	0.75x	5.71x	2.56%	1.81B
SHANGHAI SMITH ADHESIVE NEW MATERIAL CO.,LTD	101.89x	-	-	-	1.19B
Average	34.78x	1.16x	6.97x	2.37%	7.71B
Weighted average by Cap.	17.36x	1.27x	7.12x	2.88%