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 5,851 - -
Change - -27.02% 5.19% -44.1% 26.88% -30.91% - -
Enterprise Value (EV) 1 15,552 10,706 11,271 5,605 7,990 5,305 5,210 5,062
Change - -31.16% 5.28% -50.28% 42.56% -33.6% -1.79% -2.85%
P/E 67.4x 95.6x 118x 247x -31x 441x 34.8x 44.2x
PBR 6.38x 4.29x 4.24x 2.48x 3.49x 2.36x 2.04x 2.21x
PEG - -2x -7.7x -3.4x 0x -4x 0x -2.1x
Capitalization / Revenue 6.23x 4.47x 5.39x 2.76x 4.95x 3.75x 2.63x 3.02x
EV / Revenue 6.23x 4.21x 5.08x 2.32x 4.67x 3.4x 2.34x 2.61x
EV / EBITDA 42.5x 72.8x 67.7x 22.9x 79.9x 20.4x 17.8x 15.6x
EV / EBIT 65.4x 800x 325x 713x -35.1x 103x 23.6x 46.9x
EV / FCF -240x 1,068x 45.2x -3,082x 276x 22.4x 18.5x -
FCF Yield -0.42% 0.09% 2.21% -0.03% 0.36% 4.47% 5.39% -
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% - 0.63% 0.9% 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 12.83 12.83 12.83
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
448.11x3.46x20.78x0.62% 875M
38.88x13.47x24.8x0.75% 122B
68.48x10x48.13x1.09% 58.92B
37.39x1.75x19.97x-.--% 56.25B
30.8x2.51x12.05x1.08% 43.24B
37.36x2.32x16.58x1.44% 30.76B
32.62x4.93x19.69x-.--% 30.63B
9.15x5.28x10.16x2.15% 22.44B
43.15x2.24x20.44x0.39% 20.16B
34.26x5.26x21.05x0.67% 19.78B
Average 78.02x 5.12x 21.37x 0.82% 40.5B
Weighted average by Cap. 40.75x 7.24x 23.93x 0.78%

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