Valuation TCL Electronics Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:25 2026-10-28 am EDT			5-day change	1st Jan Change
15.63 ^HKD	-0.82%		-6.63%	+50.58%

Oct. 22	Adeia Enters Intellectual Property License Renewal With TCL Electronics	MT
Oct. 19	TCL Electronics Holdings Limited Provides Earnings Guidance for the First Three Quarters Ended September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,044	7,824	6,394	16,008	26,167	39,402	-	-
Change	-	-22.1%	-18.28%	150.35%	63.46%	50.58%	-	-
Enterprise Value (EV) ¹	4,533	7,824	6,394	16,008	19,182	27,919	30,852	24,004
Change	-	72.6%	-18.28%	150.35%	19.83%	45.55%	10.51%	-22.2%
P/E	8.53x	17.5x	8.5x	9.11x	10.6x	12.3x	10.1x	8.59x
PBR	0.56x	0.48x	0.38x	0.93x	1.3x	1.84x	1.6x	1.41x
PEG	-	-0.3x	0.1x	0x	0.3x	0.4x	0.4x	0.5x
Capitalization / Revenue	0.13x	0.11x	0.08x	0.16x	0.23x	0.3x	0.25x	0.23x
EV / Revenue	0.06x	0.11x	0.08x	0.16x	0.17x	0.21x	0.2x	0.14x
EV / EBITDA	1.6x	2.93x	2.04x	3.69x	3.61x	5.38x	5.05x	3.81x
EV / EBIT	2.66x	5.53x	3.29x	5.02x	4.87x	6.86x	5.92x	4.09x
EV / FCF	-	-	-	-	4.83x	5.4x	28x	3.68x
FCF Yield	-	-	-	-	20.7%	18.5%	3.57%	27.2%
Dividend per Share ²	0.167	0.127	0.16	0.318	0.498	0.6468	0.8253	0.95
Rate of return	4.12%	4.06%	6.27%	5.01%	4.8%	4.14%	5.28%	6.08%
EPS ²	0.475	0.1787	0.3001	0.6972	0.9824	1.268	1.555	1.82
Distribution rate	35.2%	71.1%	53.3%	45.6%	50.7%	51%	53.1%	52.2%
Net sales ¹	74,847	71,351	78,986	99,322	114,583	130,329	156,965	170,501
EBITDA ¹	2,832	2,673	3,138	4,343	5,313	5,185	6,110	6,303
EBIT ¹	1,703	1,414	1,943	3,188	3,939	4,070	5,210	5,865
Net income ¹	1,184	447	743.6	1,759	2,495	3,170	3,900	4,572
Net Debt ¹	-5,511	-	-	-	-6,985	-11,483	-8,550	-15,398
Reference price ²	4.05	3.13	2.55	6.35	10.38	15.63	15.63	15.63
Nbr of stocks (in thousands)	2,479,959	2,499,780	2,507,569	2,520,935	2,520,935	2,520,935	-	-
Announcement Date	3/11/22	3/10/23	3/28/24	3/21/25	3/27/26	-	-	-

¹HKD in Million²HKD

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.($)
TCL ELECTRONICS HOLDINGS LIMITED	12.43x	0.22x	5.45x	4.1%	5.06B
SONY GROUP CORPORATION	18.47x	1.72x	8.43x	0.85%	151B
PANASONIC HOLDINGS CORPORATION	17.54x	1.13x	8.52x	1.6%	54.53B
LARGAN PRECISION CO., LTD.	35.44x	10.52x	20.9x	1.44%	24.2B
LG ELECTRONICS INC.	13.74x	0.31x	3.78x	0.87%	20B
DIXON TECHNOLOGIES (INDIA) LIMITED	61.35x	0.95x	30.39x	0.1%	7.22B
ARASHI VISION INC.	65.89x	2.54x	59.52x	0.16%	6.1B
NEXTVISION STABILIZED SYSTEMS, LTD.	29.85x	14.41x	24.04x	-	6.1B
HISENSE VISUAL TECHNOLOGY CO., LTD.	11.69x	0.49x	7.25x	4.27%	4.86B
SHENZHEN MTC CO., LTD.	21.54x	-	-	-	4.42B
Average	28.79x	3.59x	18.70x	1.67%	28.39B
Weighted average by Cap.	21.58x	2.49x	11.14x	1.14%