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.($)
- - - - 77.54M
57.41x7.18x24.61x0.76% 133B
26.96x1.21x5.9x1.23% 32.11B
14.66x0.97x5.93x3.92% 14.76B
22.82x1.36x10.15x2.02% 12.43B
35.17x1.03x10.65x1.01% 8.11B
12.71x4.15x10.33x4.46% 5.29B
Average 28.29x 2.65x 11.26x 2.23% 29.37B
Weighted average by Cap. 45.46x 5.13x 18.55x 1.24%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


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