Valuation Chengdu SIWI Science and Technology Company Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:09 2026-10-23 EDT			5-day change	1st Jan Change
1.330 ^HKD	+1.92%		-5.67%	+49.44%

08-26	Chengdu SIWI Science and Technology Company Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-29	Chengdu SIWI Science and Technology Company Limited Provides Consolidated Earnings Guidance for the Six Months Ended 30 June 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	178.5	580	332.6	319.5	263.1	319.9
Change	-	224.93%	-42.66%	-3.93%	-17.65%	21.59%
Enterprise Value (EV) ¹	-240.1	106.8	-148	-49.46	-173.7	-51.52
Change	-	144.48%	-238.53%	66.57%	-251.18%	70.34%
P/E	-4.06x	-11.1x	-83.1x	115x	229x	107x
PBR	0.22x	0.77x	0.44x	0.41x	0.34x	0.41x
PEG	-	-0.6x	0.9x	-1x	-3.9x	1x
Capitalization / Revenue	0.43x	1.93x	1.09x	0.79x	0.87x	0.87x
EV / Revenue	-0.58x	0.36x	-0.49x	-0.12x	-0.58x	-0.14x
EV / EBITDA	6.78x	-1.95x	-49x	-5.47x	-22.8x	-4.59x
EV / EBIT	3.85x	-1.38x	9.17x	4.74x	15.7x	7.67x
EV / FCF	3.04x	5.75x	17.1x	0.39x	-2.85x	0.79x
FCF Yield	32.8%	17.4%	5.84%	253%	-35.1%	127%
Dividend per Share ²	-	-	-	-	-	0.01
Rate of return	-	-	-	-	-	1.25%
EPS ²	-0.11	-0.1307	-0.01	0.006929	0.002874	0.007456
Distribution rate	-	-	-	-	-	134%
Net sales ¹	417.3	300.4	304	403.6	302.1	366
EBITDA ¹	-35.41	-54.71	3.018	9.036	7.633	11.22
EBIT ¹	-62.41	-77.36	-16.13	-10.43	-11.08	-6.72
Net income ¹	-43.19	-52.27	-2.224	2.772	1.15	2.983
Net Debt ¹	-418.6	-473.2	-480.5	-369	-436.8	-371.4
Reference price ²	0.446	1.450	0.831	0.799	0.658	0.800
Nbr of stocks (in thousands)	400,000	400,000	400,000	400,000	400,000	400,000
Announcement Date	4/26/21	4/20/22	4/20/23	4/10/24	4/22/25	4/24/26

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHENGDU SIWI SCIENCE AND TECHNOLOGY COMPANY LIMITED	-	-	-	-	66.61M
SIEMENS AG	23.51x	2.82x	15.47x	2.18%	220B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	11.37x	1.21x	5.62x	4.42%	154B
SCHNEIDER ELECTRIC SE	24.3x	3.21x	14.68x	1.97%	149B
EATON CORPORATION PLC	32.79x	4.89x	20.58x	1.2%	143B
DELTA ELECTRONICS, INC.	38.44x	5.1x	22.93x	1.3%	124B
TRANE TECHNOLOGIES PLC	29.62x	4.26x	20.9x	0.91%	98.75B
JOHNSON CONTROLS INTERNATIONAL PLC	29.88x	3.73x	20.06x	1.14%	86.62B
EMERSON ELECTRIC CO.	32.84x	5.28x	18.39x	1.38%	89.41B
DELTA ELECTRONICS (THAILAND)	84.16x	10.41x	59.51x	0.37%	86.56B
Average	34.10x	4.55x	22.02x	1.65%	115.18B
Weighted average by Cap.	31.04x	4.11x	19.84x	1.85%