Valuation Sunny Optical Technology (Group) Company Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 04:08:14 2026-04-17 am EDT			5-day change	1st Jan Change
64.10 ^HKD	+1.02%		+2.07%	-2.21%

Apr. 01	Jefferies Adjusts Sunny Optical Technology (Group)'s Price Target to HK$63 from HK$94, Keeps at Buy	MT
Mar. 31	Sunny Optical Technology Company Limited, 2025 Earnings Call, Mar 31, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	156,315	219,857	89,746	70,171	70,821	59,688	59,688	-
Change	-	40.65%	-59.18%	-21.81%	0.93%	-15.72%	0%	-
Enterprise Value (EV) ¹	159,196	219,367	88,175	61,556	69,477	60,723	40,382	37,069
Change	-	37.8%	-59.8%	-30.19%	12.87%	-12.6%	-3.68%	-8.2%
P/E ratio	32.1x	44.1x	37.3x	63.9x	26.1x	13.9x	15.2x	13x
PBR	9.44x	10.7x	4.13x	3.15x	2.86x	2.21x	1.88x	1.67x
PEG	-	18.19x	-0.7x	-1.2x	0x	0.2x	4.17x	0.8x
Capitalization / Revenue	4.11x	5.86x	2.7x	2.21x	1.85x	1.48x	1.3x	1.17x
EV / Revenue	4.19x	5.85x	2.66x	1.94x	1.81x	1.4x	0.88x	0.73x
EV / EBITDA	23.4x	32.2x	19.8x	23.1x	15.3x	10.3x	6.05x	4.9x
EV / EBIT	30.8x	43.3x	35x	103x	30.1x	17.4x	9.87x	7.6x
EV / FCF	35.9x	50x	20.7x	348x	58.1x	19.3x	10.9x	7.67x
FCF Yield	2.78%	2%	4.84%	0.29%	1.72%	5.19%	9.15%	13%
Dividend per Share ²	0.888	0.91	0.439	0.2	0.493	1.059	0.8778	0.7902
Rate of return	0.62%	0.45%	0.53%	0.31%	0.76%	1.8%	1.57%	1.42%
EPS ²	4.451	4.559	2.202	1.006	2.479	4.248	3.682	4.28
Distribution rate	19.9%	20%	19.9%	19.9%	19.9%	24.9%	23.8%	18.5%
Net sales ¹	38,002	37,497	33,197	31,681	38,294	43,229	45,951	50,962
EBITDA ¹	6,795	6,822	4,461	2,666	4,536	5,876	6,671	7,564
EBIT ¹	5,167	5,062	2,520	599	2,310	3,494	4,092	4,876
Net income ¹	4,872	4,988	2,408	1,099	2,699	4,639	4,035	4,669
Net Debt ¹	2,881	-490.3	-1,571	-8,615	-1,344	-3,210	-19,305	-22,618
Reference price ²	142.89	200.90	82.13	64.31	64.70	55.81	55.81	55.81
Nbr of stocks (in thousands)	1,093,925	1,094,368	1,092,706	1,091,116	1,094,644	1,069,520	1,069,520	-
Announcement Date	3/17/21	3/22/22	3/20/23	3/20/24	3/24/25	3/30/26	-	-

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.($)
SUNNY OPTICAL TECHNOLOGY (GROUP) COMPANY LIMITED	15.71x	0.98x	6.91x	1.07%	8.76B
SIEMENS AG	23.53x	2.78x	15.35x	2.27%	226B
SCHNEIDER ELECTRIC SE	30.07x	3.89x	17.96x	1.64%	185B
EATON CORPORATION PLC	33.5x	5.45x	22.65x	1.08%	158B
DELTA ELECTRONICS, INC.	50.01x	6.4x	28.79x	0.9%	152B
DELTA ELECTRONICS (THAILAND)	112.98x	14.84x	79.51x	0.27%	118B
VERTIV HOLDINGS CO	56.13x	8.53x	35.84x	0.08%	118B
EMERSON ELECTRIC CO.	29.85x	4.89x	17.11x	1.51%	82.25B
AMETEK, INC.	32.86x	6.86x	21.4x	0.56%	54.12B
ROCKWELL AUTOMATION, INC.	36.2x	5.57x	24.29x	1.31%	46.71B
Average	42.09x	6.02x	26.98x	1.07%	114.77B
Weighted average by Cap.	43.35x	6.08x	27.96x	1.21%