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 4,560 - -
Change - -27.02% 5.19% -44.1% 26.88% -46.15% - -
Enterprise Value (EV) 1 15,552 10,706 11,271 5,605 7,990 3,907 3,823 3,649
Change - -31.16% 5.28% -50.28% 42.56% -51.11% -2.13% -4.55%
P/E 67.4x 95.6x 118x 247x -31x -57.1x 33.7x 54.1x
PBR 6.38x 4.29x 4.24x 2.48x 3.49x 1.91x 1.64x 1.9x
PEG - -2x -7.7x -3.4x 0x 0.8x -0x -1.4x
Capitalization / Revenue 6.23x 4.47x 5.39x 2.76x 4.95x 4.32x 2.34x 2.95x
EV / Revenue 6.23x 4.21x 5.08x 2.32x 4.67x 3.7x 1.96x 2.36x
EV / EBITDA 42.5x 72.8x 67.7x 22.9x 79.9x 42.9x 18.4x 13.8x
EV / EBIT 65.4x 800x 325x 713x -35.1x -140x 25.4x 32x
EV / FCF -240x 1,068x 45.2x -3,082x 276x 16.5x 13.6x -
FCF Yield -0.42% 0.09% 2.21% -0.03% 0.36% 6.07% 7.35% -
Dividend per Share 2 0.105 0.054 0.07 0.025 - 0.135 0.16 -
Rate of return 0.31% 0.22% 0.27% 0.17% - 1.35% 1.6% -
EPS 2 0.51 0.26 0.22 0.06 -0.6 -0.175 0.2967 0.185
Distribution rate 20.6% 20.8% 31.8% 41.7% - -77.1% 53.9% -
Net sales 1 2,498 2,541 2,217 2,419 1,709 1,057 1,946 1,546
EBITDA 1 365.6 147.1 166.5 244.8 100 91 208 264
EBIT 1 237.7 13.39 34.68 7.857 -227.6 -28 150.6 114.1
Net income 1 233.4 119.4 102 27.95 -273.6 -80.55 138.9 82.94
Net Debt 1 - -644.5 -667.4 -1,070 -478.2 -653.6 -736.8 -910.7
Reference price 2 34.35 24.86 25.88 14.79 18.57 10.00 10.00 10.00
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.($)
-57.14x3.7x42.93x1.35% 681M
33.54x6.26x19.02x0.64% 212B
55.26x6.92x23.67x0.76% 128B
34.14x12.15x22.15x0.8% 122B
12.88x0.29x6.47x3.91% 105B
37.4x6.12x20.07x0.93% 87.12B
64.47x6.97x31.9x0.21% 74.82B
22.87x8.18x16.62x0.55% 73.17B
19.85x3.34x12.79x1.35% 62.51B
39.17x5.53x20.84x0.01% 57.11B
Average 26.24x 5.95x 21.65x 1.05% 92.19B
Weighted average by Cap. 35.67x 6.41x 19.32x 1.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Appotronics Corporation Limited

Historical PBR trend

Valuation ratios - PBR - Appotronics Corporation Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Appotronics Corporation Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Appotronics Corporation Limited


Year-on-year evolution of the Yield

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