Company Valuation: China Display Optoelectronics Technology Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 747.7 871.2 964.5 392.1 394.1 593.6
Change - 16.53% 10.71% -59.35% 0.51% 50.62%
Enterprise Value (EV) 1 489.5 -165.8 5.274 317.5 243.2 537.2
Change - -133.87% 103.18% 5,920.34% -23.42% 120.93%
P/E 29.5x 4.51x 5.71x 30.2x 5.97x 4.26x
PBR 1.17x 1.05x 0.96x 0.39x 0.37x 0.48x
PEG - 0x -0.5x -0.3x 0x 0x
Capitalization / Revenue 0.17x 0.15x 0.23x 0.15x 0.09x 0.08x
EV / Revenue 0.11x -0.03x 0x 0.12x 0.05x 0.07x
EV / EBITDA 3.15x -0.52x 0.03x 4.69x 2.51x 2.86x
EV / EBIT -35.9x -0.91x 0.04x -32.9x 103x 7.25x
EV / FCF 0.43x -0.58x -0.05x -0.38x 1.61x -2.2x
FCF Yield 233% -174% -2,163% -261% 62% -45.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.012 0.0921 0.0806 0.006199 0.0315 0.0665
Distribution rate - - - - - -
Net sales 1 4,353 5,840 4,208 2,577 4,549 7,725
EBITDA 1 155.6 318.1 194.6 67.68 97.05 187.7
EBIT 1 -13.63 182.3 130.8 -9.656 2.351 74.06
Net income 1 25.15 193.2 169 13.09 65.98 139.4
Net Debt 1 -258.2 -1,037 -959.2 -74.57 -150.9 -56.34
Reference price 2 0.3537 0.4155 0.4600 0.1870 0.1879 0.2831
Nbr of stocks (in thousands) 2,114,117 2,096,908 2,096,908 2,096,908 2,096,908 2,096,908
Announcement Date 4/16/21 4/13/22 4/26/23 4/16/24 4/16/25 4/24/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 77.48M
30.97x5.8x17.62x0.64% 196B
34.63x12.34x22.5x0.79% 124B
49.16x6.18x21.19x0.85% 114B
12.96x0.29x6.51x3.88% 104B
32.75x5.33x17.46x1.06% 76.46B
54.52x5.91x27.02x0.25% 64.1B
19.41x6.91x14.03x0.65% 62.24B
17.14x1.01x11.39x0.74% 57.41B
31.31x4.45x16.78x0.02% 45.65B
Average 31.43x 5.36x 17.17x 0.99% 84.32B
Weighted average by Cap. 31.93x 5.78x 17.42x 1.07%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Display Optoelectronics Technology Holdings Limited

Historical PBR trend

Valuation ratios - PBR - China Display Optoelectronics Technology Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Display Optoelectronics Technology Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Display Optoelectronics Technology Holdings Limited

  1. Stock Market
  2. Stocks
  3. 334 Stock
  4. Valuation China Display Optoelectronics Technology Holdings Limited