Valuation Fibocom Wireless Inc.

Stocks

End-of-day quote Shenzhen S.E. 2026-09-24			5-day change	1st Jan Change
20.38 ^CNY	-1.50%		+13.41%	-31.24%

09-08	Fibocom Wireless Completes Sale of Subsidiary to Luxshare	MT
09-03	Luxshare Precision Industry Co., Ltd. acquired Faiot Co., Ltd from Fibocom Wireless Inc., Ningbo Guangxing Enterprise Management Partnership and Ningbo Guangyi Enterprise Management Partnership.	CI

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	16,375	-	-
Change	-	-49.91%	28.88%	5.85%	59.69%	-33.52%	-	-
Enterprise Value (EV)	22,573	11,308	14,573	15,426	22,150	16,375	16,375	16,375
Change	-	-49.91%	28.88%	5.85%	43.59%	-26.07%	0%	0%
P/E	56.2x	30.9x	27.2x	23.2x	67.4x	47.4x	35.1x	28.7x
PBR	11.6x	4.66x	4.65x	4.28x	4.26x	2.85x	2.73x	2.62x
PEG	-	-3x	0.6x	1x	-1.4x	-20.86x	1x	1.3x
Capitalization / Revenue	5.49x	2x	1.89x	1.88x	3.53x	2.08x	1.82x	1.82x
EV / Revenue	0x	0x	0x	0x	0x	2.08x	1.82x	1.82x
EV / EBITDA	0x	0x	0x	0x	0x	31.9x	25.1x	24.1x
EV / EBIT	0x	0x	0x	0x	0x	40.4x	29.7x	24.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1111	0.0833	0.38	0.35	0.234	0.28	0.38	-
Rate of return	0.37%	0.56%	2%	1.74%	0.79%	1.37%	1.86%	-
EPS ²	0.5389	0.4833	0.7	0.87	0.44	0.43	0.58	0.71
Distribution rate	20.6%	17.2%	54.3%	40.2%	53.2%	65.1%	65.5%	-
Net sales ¹	4,109	5,646	7,716	8,189	6,988	7,876	9,020	9,002
EBITDA ¹	453.8	455.7	744.7	813.4	476.1	513.3	653.2	679
EBIT ¹	414.4	356.4	624.1	670.3	370.9	405.4	551.7	658.5
Net income ¹	401.3	364.5	563.6	668	347	386.3	522.1	634.3
Net Debt	-	-	-	-	-2,484	-	-	-
Reference price ²	30.28	14.92	19.03	20.15	29.64	20.38	20.38	20.38
Nbr of stocks (in thousands)	745,539	758,065	765,806	765,565	899,266	896,638	-	-
Announcement Date	3/29/22	4/23/23	3/25/24	4/18/25	3/30/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FIBOCOM WIRELESS INC.	48.12x	-	-	1.35%	2.48B
CISCO SYSTEMS, INC.	25.94x	5.81x	15.06x	1.6%	420B
ARISTA NETWORKS, INC.	53.36x	19.05x	38.22x	-.--%	257B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.81x	0.84x	15.23x	2.18%	186B
ZHONGJI INNOLIGHT CO., LTD.	29.84x	9.5x	22.93x	0.41%	162B
LUMENTUM HOLDINGS INC.	44.2x	13.03x	29.27x	-.--%	84.05B
MOTOROLA SOLUTIONS, INC.	33.32x	6.49x	18.8x	1.05%	76.2B
NOKIA OYJ	43.78x	2.4x	15.49x	1.61%	60.25B
GARMIN LTD.	28.71x	6.5x	21.68x	1.44%	55.46B
CIENA CORPORATION	61.37x	7.94x	35.12x	-.--%	50.47B
Average	38.94x	7.95x	23.53x	0.96%	135.29B
Weighted average by Cap.	34.72x	8.52x	22.56x	1.04%