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 5,796 - -
Change - -27.02% 5.19% -44.1% 26.88% -31.56% - -
Enterprise Value (EV) 1 15,552 10,706 11,271 5,605 7,990 5,251 5,156 5,007
Change - -31.16% 5.28% -50.28% 42.56% -34.28% -1.81% -2.88%
P/E Ratio 67.4x 95.6x 118x 247x -31x 437x 34.5x 43.8x
PBR 6.38x 4.29x 4.24x 2.48x 3.49x 2.33x 2.02x 2.19x
PEG - -2x -7.7x -3.4x 0x -4x 0x -2.1x
Capitalization / Revenue 6.23x 4.47x 5.39x 2.76x 4.95x 3.71x 2.6x 2.99x
EV / Revenue 6.23x 4.21x 5.08x 2.32x 4.67x 3.36x 2.32x 2.59x
EV / EBITDA 42.5x 72.8x 67.7x 22.9x 79.9x 20.2x 17.6x 15.4x
EV / EBIT 65.4x 800x 325x 713x -35.1x 102x 23.4x 46.4x
EV / FCF -240x 1,068x 45.2x -3,082x 276x 22.2x 18.3x -
FCF Yield -0.42% 0.09% 2.21% -0.03% 0.36% 4.51% 5.45% -
Dividend per Share 2 0.105 0.054 0.07 0.025 - 0.0809 0.1154 0.0842
Rate of return 0.31% 0.22% 0.27% 0.17% - 0.64% 0.91% 0.66%
EPS 2 0.51 0.26 0.22 0.06 -0.6 0.0291 0.3686 0.2904
Distribution rate 20.6% 20.8% 31.8% 41.7% - 278% 31.3% 29%
Net sales 1 2,498 2,541 2,217 2,419 1,709 1,561 2,226 1,936
EBITDA 1 365.6 147.1 166.5 244.8 100 260 292.7 324.3
EBIT 1 237.7 13.39 34.68 7.857 -227.6 51.69 220.7 108
Net income 1 233.4 119.4 102 27.95 -273.6 14.32 172 134.6
Net Debt 1 - -644.5 -667.4 -1,070 -478.2 -545.3 -640.4 -788.8
Reference price 2 34.35 24.86 25.88 14.79 18.57 12.71 12.71 12.71
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 Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
436.77x3.36x20.2x0.64% 855M
40.54x13.91x26.63x0.73% 108B
62.62x9.14x44x1.2% 53.68B
37.01x1.74x19.77x-.--% 55.69B
34.33x2.66x13.74x0.93% 42.12B
41.58x2.2x18.79x1.39% 29.52B
30.72x4.66x18.61x-.--% 28.9B
39.09x6.05x24.17x0.65% 19.79B
8.9x5.12x10.06x2.48% 22.13B
30.33x1.07x12x0.25% 16.58B
Average 76.19x 4.99x 20.80x 0.83% 37.7B
Weighted average by Cap. 40.31x 7.03x 23.66x 0.79%

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
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!