Company Valuation: Fujian Furi Electronics Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,537 6,090 3,469 4,394 5,313 7,910
Change - 34.23% -43.04% 26.67% 20.92% 48.88%
Enterprise Value (EV) 1 4,276 5,750 4,688 5,162 6,955 9,585
Change - 34.45% -18.46% 10.11% 34.72% 37.83%
P/E 456x -20.5x -11.1x -15.3x -13.8x -163x
PBR 2.15x 2.09x 1.48x 2.15x 3.21x 4.94x
PEG - 0x -1.99x 1.8x -0.4x 1.9x
Capitalization / Revenue 0.35x 0.33x 0.21x 0.41x 0.5x 0.57x
EV / Revenue 0.33x 0.31x 0.28x 0.49x 0.65x 0.69x
EV / EBITDA 27.3x -54.4x -26.9x 127x -65.1x 36.6x
EV / EBIT 141x -23.5x -14.2x -40.5x -25.5x 99.8x
EV / FCF 23.7x -12.8x -4.82x 16.6x -11.1x -276x
FCF Yield 4.21% -7.79% -20.8% 6.04% -9.04% -0.36%
Dividend per Share 2 - - - - 0.02 -
Rate of return - - - - 0.22% -
EPS 2 0.0218 -0.4998 -0.5277 -0.4828 -0.648 -0.0818
Distribution rate - - - - -3.09% -
Net sales 1 13,034 18,634 16,550 10,641 10,640 13,888
EBITDA 1 156.6 -105.7 -174 40.68 -106.7 261.8
EBIT 1 30.32 -245.1 -331.3 -127.5 -273.2 96.06
Net income 1 9.947 -233.8 -312.9 -286.3 -384.2 -48.51
Net Debt 1 -260.8 -340.5 1,219 768.3 1,641 1,675
Reference price 2 9.940 10.270 5.850 7.410 8.960 13.340
Nbr of stocks (in thousands) 456,447 592,988 592,988 592,988 592,988 592,988
Announcement Date 4/28/21 4/28/22 4/14/23 4/11/24 4/11/25 4/14/26
1CNY in Million2CNY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 771M
26.86x6.02x15.58x1.55% 435B
46.46x16.41x32.9x-.--% 224B
15.39x0.62x11.17x2.94% 139B
19.23x5.98x14.43x0.64% 104B
35.14x6.81x19.73x0.99% 80.37B
37.86x11.33x25.3x-.--% 74.11B
28.97x6.63x21.85x1.41% 56.49B
44.14x1.97x12.47x1.95% 49.17B
17.26x2.75x11.5x4.12% 48.06B
Average 30.15x 6.50x 18.32x 1.51% 121.05B
Weighted average by Cap. 30.15x 7.43x 19.05x 1.32%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fujian Furi Electronics Co.,Ltd

Historical PBR trend

Valuation ratios - PBR - Fujian Furi Electronics Co.,Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fujian Furi Electronics Co.,Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fujian Furi Electronics Co.,Ltd

  1. Stock Market
  2. Stocks
  3. 600203 Stock
  4. Valuation Fujian Furi Electronics Co.,Ltd