Company Valuation: Fiberhome Telecommunication Technologies Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 20,345 15,591 19,727 23,050 43,570 35,557 - -
Change - -23.37% 26.52% 16.85% 89.03% -18.39% - -
Enterprise Value (EV) 1 20,981 17,133 21,468 23,050 43,570 45,143 45,147 43,628
Change - -18.34% 25.3% 7.37% 89.03% 3.61% 0.01% -3.36%
P/E 78.2x 43.8x 39.6x 31.9x 89.1x 20.4x 15.5x 10.8x
PBR 1.94x 1.37x - 1.74x 2.48x 1.88x 1.7x 1.49x
PEG - 1.4x 1x 0.7x -2.2x 0x 0.5x 0.2x
Capitalization / Revenue 0.77x 0.5x 0.63x 0.81x 1.75x 1.22x 1.06x 0.92x
EV / Revenue 0.8x 0.55x 0.69x 0.81x 1.75x 1.55x 1.34x 1.12x
EV / EBITDA 18.2x 13.4x 14.9x 13.1x 29.1x 15.5x 12.6x 10.2x
EV / EBIT 42.5x 31.6x 37.9x 28.7x 92.1x 22.9x 17.6x 12x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.08 0.11 0.128 0.179 0.097 0.3786 0.4819 0.5652
Rate of return 0.44% 0.84% 0.77% 0.92% 0.3% 1.45% 1.84% 2.16%
EPS 2 0.23 0.3 0.42 0.61 0.36 1.282 1.686 2.431
Distribution rate 34.8% 36.7% 30.5% 29.3% 26.9% 29.5% 28.6% 23.2%
Net sales 1 26,315 30,918 31,130 28,549 24,919 29,085 33,628 38,818
EBITDA 1 1,154 1,274 1,446 1,758 1,495 2,920 3,594 4,279
EBIT 1 493.7 541.4 566.2 803.4 473.2 1,969 2,564 3,630
Net income 1 288 405.8 505.4 702.7 435.8 1,720 2,274 3,283
Net Debt 1 636.3 1,541 1,742 - - 9,586 9,590 8,071
Reference price 2 17.98 13.14 16.64 19.46 32.08 26.18 26.18 26.18
Nbr of stocks (in thousands) 1,131,544 1,186,565 1,185,491 1,184,464 1,358,167 1,358,167 - -
Announcement Date 4/15/22 4/21/23 4/26/24 4/3/25 4/24/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.43x1.55x15.46x1.45% 5.34B
25.46x5.7x14.76x1.63% 411B
44.26x15.58x31.23x-.--% 213B
15.43x0.59x10.48x3.03% 134B
18.73x5.96x14.32x0.72% 98.06B
35.57x6.88x19.95x0.98% 81.35B
39.35x11.65x25.98x-.--% 76.15B
26.33x6.23x19.69x1.51% 52.54B
42.62x1.97x12.41x1.95% 48.94B
17.04x2.71x11.33x4.17% 47.57B
Average 28.52x 5.88x 17.56x 1.54% 116.86B
Weighted average by Cap. 29.17x 7.13x 18.31x 1.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fiberhome Telecommunication Technologies Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Fiberhome Telecommunication Technologies Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fiberhome Telecommunication Technologies Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fiberhome Telecommunication Technologies Co., Ltd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Fiberhome Telecommunication Technologies Co., Ltd.
  1. Stock Market
  2. Stocks
  3. 600498 Stock
  4. Valuation Fiberhome Telecommunication Technologies Co., Ltd.