Company Valuation: Funeng Oriental Equipment Technology Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,297 4,827 3,174 3,608 4,151 3,108
Change - -8.88% -34.25% 13.66% 15.07% -25.13%
Enterprise Value (EV) 1 5,273 5,425 3,787 4,175 4,952 3,665
Change - 2.88% -30.2% 10.26% 18.61% -26%
P/E 361x -14.9x -10.3x 49.1x 51.4x -24.9x
PBR 3.4x 4.05x 3.73x 4.01x 4.21x 3.71x
PEG - 0x 2.27x -0x 5.14x 0x
Capitalization / Revenue 7.16x 4.15x 2.25x 2.41x 3.11x 2.62x
EV / Revenue 7.13x 4.66x 2.68x 2.79x 3.71x 3.09x
EV / EBITDA 104x -46.2x -23.4x 37.5x 49x -319x
EV / EBIT 129x -39.5x -20.6x 45.7x 58.9x -130x
EV / FCF -21.1x -22.1x 39.7x -59x -23.4x 70.7x
FCF Yield -4.75% -4.53% 2.52% -1.7% -4.27% 1.41%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.02 -0.44 -0.42 0.1 0.11 -0.17
Distribution rate - - - - - -
Net sales 1 739.5 1,164 1,411 1,498 1,335 1,185
EBITDA 1 50.7 -117.5 -162 111.4 101 -11.48
EBIT 1 41.01 -137.3 -184.2 91.43 84.07 -28.24
Net income 1 11.59 -323.2 -305.3 70.14 83.21 -122.5
Net Debt 1 -24.37 597.7 612.6 567.5 800.9 556.6
Reference price 2 7.210 6.570 4.320 4.910 5.650 4.230
Nbr of stocks (in thousands) 734,726 734,726 734,726 734,726 734,726 734,726
Announcement Date 4/13/21 4/22/22 4/21/23 4/12/24 4/25/25 4/26/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 363M
38.72x6.61x24.54x0.69% 133B
29.67x5.54x19.23x2.03% 38.2B
32.48x4.31x16.27x0.1% 31.94B
24.35x4.08x12.91x1.38% 30.62B
116.7x41.98x96.02x0.31% 28.85B
22.8x3.3x14.24x1.03% 27.81B
25.66x3.12x13.44x1.46% 27.43B
26.01x3.27x15.98x1.74% 24.33B
Average 39.55x 9.03x 26.58x 1.09% 38.04B
Weighted average by Cap. 39.17x 8.25x 25.83x 0.98%

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. 300173 Stock
  4. Valuation Funeng Oriental Equipment Technology Co., Ltd.