Valuation Shenzhen Inovance Technology Co.,Ltd

Equities

End-of-day quote Shenzhen S.E. Other stock markets 2026-03-09			5-day change	1st Jan Change
70.79 ^CNY	-0.95%		-2.92%	-6.03%

Mar. 06	Inovance and China Unicom Launch Universe Ecosystem Co-Creation Platform	CI
Feb. 10	Inovance Technology Estimates Up to 26% Rise in 2026 Profit; Shares Down 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	160,450	180,760	184,574	168,854	157,571	191,528	191,528	-
Change	-	12.66%	2.11%	-8.52%	-6.68%	21.55%	0%	-
Enterprise Value (EV) ¹	159,246	178,654	182,035	164,593	158,168	189,378	186,299	182,153
Change	-	12.19%	1.89%	-9.58%	-3.9%	19.73%	-1.63%	-2.23%
P/E ratio	78.4x	50.4x	42.6x	35.5x	36.6x	35.2x	29.4x	24.7x
PBR	15.1x	11.1x	9.33x	6.9x	5.63x	5.87x	5.06x	4.38x
PEG	-	0.7x	2.1x	3.86x	-3.6x	1.4x	1.5x	1.3x
Capitalization / Revenue	13.9x	10x	8.02x	5.55x	4.25x	4.19x	3.48x	2.98x
EV / Revenue	13.8x	9.89x	7.91x	5.41x	4.27x	4.14x	3.39x	2.84x
EV / EBITDA	60.1x	42.8x	36.9x	29.4x	29.2x	29.8x	24.2x	20.2x
EV / EBIT	67.4x	46.8x	40.7x	32.9x	34.2x	35.2x	28.5x	23.5x
EV / FCF	143x	180x	118x	88.3x	30x	60.1x	42.5x	31.9x
FCF Yield	0.7%	0.56%	0.85%	1.13%	3.33%	1.66%	2.35%	3.14%
Dividend per Share ²	0.24	0.3	0.36	0.45	0.41	0.5077	0.6214	0.7254
Rate of return	0.39%	0.44%	0.52%	0.71%	0.7%	0.72%	0.88%	1.02%
EPS ²	0.7933	1.36	1.63	1.78	1.6	2.01	2.408	2.863
Distribution rate	30.3%	22.1%	22.1%	25.3%	25.6%	25.3%	25.8%	25.3%
Net sales ¹	11,509	18,057	23,008	30,420	37,041	45,696	54,980	64,236
EBITDA ¹	2,648	4,170	4,931	5,601	5,410	6,361	7,704	9,035
EBIT ¹	2,363	3,816	4,470	5,001	4,626	5,385	6,544	7,752
Net income ¹	2,085	3,534	4,320	4,742	4,285	5,414	6,488	7,713
Net Debt ¹	-1,204	-2,105	-2,539	-4,261	597.2	-2,151	-5,229	-9,375
Reference price ²	62.20	68.60	69.50	63.14	58.58	70.79	70.79	70.79
Nbr of stocks (in thousands)	2,579,585	2,634,982	2,655,738	2,674,282	2,689,842	2,705,584	2,705,584	-
Announcement Date	2/26/21	2/28/22	3/1/23	4/3/24	4/28/25	-	-	-

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.($)
SHENZHEN INOVANCE TECHNOLOGY CO.,LTD	35.56x	4.18x	30.06x	0.71%	28.04B
SIEMENS AG	21.49x	2.58x	14.39x	2.5%	202B
SCHNEIDER ELECTRIC SE	31.57x	3.83x	18.14x	1.66%	163B
EATON CORPORATION PLC	28.15x	4.72x	19.7x	1.26%	135B
DELTA ELECTRONICS, INC.	36.13x	4.61x	20.87x	1.25%	108B
DELTA ELECTRONICS (THAILAND)	97.13x	12.94x	69.73x	0.32%	99.93B
VERTIV HOLDINGS CO	44.69x	6.72x	28.2x	0.1%	92.5B
EMERSON ELECTRIC CO.	28.05x	4.64x	16.17x	1.6%	77.76B
AMETEK, INC.	31.14x	6.45x	20.22x	0.61%	50.83B
LEGRAND	29.09x	4.13x	17.46x	1.71%	41.7B
Average	38.30x	5.48x	25.50x	1.17%	99.81B
Weighted average by Cap.	37.05x	5.18x	24.25x	1.37%