Company Valuation: Fibocom Wireless Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,573 11,308 14,573 15,426 24,634 14,721 - -
Change - -49.91% 28.88% 5.85% 59.69% -40.24% - -
Enterprise Value (EV) 22,573 11,308 14,573 15,426 22,150 14,721 14,721 14,721
Change - -49.91% 28.88% 5.85% 43.59% -33.54% 0% 0%
P/E 56.2x 30.9x 27.2x 23.2x 67.4x 39.5x 23.1x 22.7x
PBR 11.6x 4.66x 4.65x 4.28x 4.26x 2.52x 2.4x 2.25x
PEG - -3x 0.6x 1x -1.4x 8.69x 0.3x 13.4x
Capitalization / Revenue 5.49x 2x 1.89x 1.88x 3.53x 1.84x 1.46x 1.59x
EV / Revenue 0x 0x 0x 0x 0x 1.84x 1.46x 1.59x
EV / EBITDA 0x 0x 0x 0x 0x 26.3x 21.1x 19.4x
EV / EBIT 0x 0x 0x 0x 0x 32.6x 21.6x 19.8x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1111 0.0833 0.38 0.35 0.234 0.28 0.415 -
Rate of return 0.37% 0.56% 2% 1.74% 0.79% 1.54% 2.28% -
EPS 2 0.5389 0.4833 0.7 0.87 0.44 0.46 0.7867 0.8
Distribution rate 20.6% 17.2% 54.3% 40.2% 53.2% 60.9% 52.8% -
Net sales 1 4,109 5,646 7,716 8,189 6,988 7,980 10,081 9,282
EBITDA 1 453.8 455.7 744.7 813.4 476.1 559.6 697.1 760.6
EBIT 1 414.4 356.4 624.1 670.3 370.9 451.7 682.7 744.9
Net income 1 401.3 364.5 563.6 668 347 431 660.9 717.7
Net Debt - - - - -2,484 - - -
Reference price 2 30.28 14.92 19.03 20.15 29.64 18.18 18.18 18.18
Nbr of stocks (in thousands) 745,539 758,065 765,806 765,565 899,266 896,637 - -
Announcement Date 3/29/22 4/23/23 3/25/24 4/18/25 3/30/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
37.89x - - 1.61% 2.08B
36.01x7.53x19.45x1.42% 462B
54.21x18.52x38.78x-.--% 230B
21.39x0.89x15.53x2.11% 192B
42.9x13.19x33.17x0.25% 195B
31.19x5.92x17.32x1.15% 68.67B
40.85x2.61x16.93x1.46% 65.96B
85.87x10x46.17x-.--% 63.26B
164.96x21.24x62.34x-.--% 63.39B
25.46x5.5x19.04x1.71% 46.55B
Average 54.07x 9.49x 29.86x 0.97% 138.85B
Weighted average by Cap. 45.77x 9.59x 26.98x 0.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 300638 Stock
  4. Valuation Fibocom Wireless Inc.