Company Valuation: Appotronics Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 15,552 11,350 11,939 6,674 8,468 4,670 - -
Change - -27.02% 5.19% -44.1% 26.88% -44.86% - -
Enterprise Value (EV) 1 15,552 10,706 11,271 5,605 7,990 3,977 3,891 3,717
Change - -31.16% 5.28% -50.28% 42.56% -50.22% -2.16% -4.49%
P/E 67.4x 95.6x 118x 247x -31x 78.8x 23.5x 34.1x
PBR 6.38x 4.29x 4.24x 2.48x 3.49x 1.6x 1.47x -
PEG - -2x -7.7x -3.4x 0x -1x 0x -1.1x
Capitalization / Revenue 6.23x 4.47x 5.39x 2.76x 4.95x 3.16x 1.86x 2.15x
EV / Revenue 6.23x 4.21x 5.08x 2.32x 4.67x 2.69x 1.55x 1.71x
EV / EBITDA - - - - - - - -
EV / EBIT 65.4x 800x 325x 713x -35.1x 16.3x 10.8x -
EV / FCF -240x 1,068x 45.2x -3,082x 276x 16.8x 13.8x -
FCF Yield -0.42% 0.09% 2.21% -0.03% 0.36% 5.96% 7.22% -
Dividend per Share 2 0.105 0.054 0.07 0.025 - 0.09 0.16 -
Rate of return 0.31% 0.22% 0.27% 0.17% - 0.88% 1.56% -
EPS 2 0.51 0.26 0.22 0.06 -0.6 0.13 0.435 0.3
Distribution rate 20.6% 20.8% 31.8% 41.7% - 69.2% 36.8% -
Net sales 1 2,498 2,541 2,217 2,419 1,709 1,476 2,507 2,169
EBITDA 365.6 147.1 166.5 244.8 100 - - -
EBIT 1 237.7 13.39 34.68 7.857 -227.6 244 361 -
Net income 1 233.4 119.4 102 27.95 -273.6 -53.26 203.8 140.1
Net Debt 1 - -644.5 -667.4 -1,070 -478.2 -692.3 -778.3 -952.9
Reference price 2 34.35 24.86 25.88 14.79 18.57 10.24 10.24 10.24
Nbr of stocks (in thousands) 452,757 456,565 461,311 451,264 456,017 456,017 - -
Announcement Date 2/25/22 2/27/23 2/23/24 2/27/25 2/28/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
77.23x2.63x - 0.9% 676M
33.97x11.62x21.66x0.84% 107B
49.26x7.38x34.66x1.6% 45.19B
31.44x1.46x16.75x-.--% 46.53B
25.82x2.09x10.03x1.29% 36.16B
31.82x4.76x18.88x-.--% 30.14B
35.39x2.28x16.35x1.47% 30.3B
9.02x5.22x10.39x2.15% 22.14B
32x4.9x19.54x0.72% 18.5B
27.36x1.55x13.56x0.44% 13.73B
Average 35.33x 4.39x 17.98x 0.94% 35.06B
Weighted average by Cap. 32.85x 6.17x 19.64x 0.92%

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

  1. Stock Market
  2. Stocks
  3. 688007 Stock
  4. Valuation Appotronics Corporation Limited