Valuation Haitian International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:36 2026-07-10 EDT			5-day change	1st Jan Change
18.76 ^HKD	-2.75%		-3.30%	-15.34%

05-22	Haitian International Holdings Limited Approves Board and Committee Changes	CI
05-22	Haitian International appoints Xiang Linfa as executive director	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	28,150	29,506	27,989	31,645	31,782	25,894	-	-
Change	-	4.82%	-5.14%	13.06%	0.43%	-18.53%	-	-
Enterprise Value (EV) ¹	19,880	24,506	22,799	29,413	28,439	22,123	20,387	18,569
Change	-	23.27%	-6.97%	29.01%	-3.31%	-22.21%	-7.85%	-8.91%
P/E	9.23x	13x	11.2x	10.3x	9.62x	7.27x	6.69x	6.22x
PBR	1.77x	1.73x	1.49x	1.52x	1.38x	1.02x	0.92x	0.85x
PEG	-	-0.5x	1.14x	0.4x	1.33x	0.94x	0.77x	0.81x
Capitalization / Revenue	1.76x	2.4x	2.14x	1.96x	1.79x	1.35x	1.24x	1.16x
EV / Revenue	1.24x	1.99x	1.74x	1.82x	1.6x	1.15x	0.98x	0.83x
EV / EBITDA	5.07x	8.19x	7.17x	7.33x	6.5x	4.74x	3.98x	3.31x
EV / EBIT	5.53x	9.31x	8.18x	8.32x	7.39x	5.63x	4.67x	3.97x
EV / FCF	8.73x	78.2x	25.4x	31.7x	12.2x	9.09x	7.18x	5.71x
FCF Yield	11.4%	1.28%	3.94%	3.16%	8.2%	11%	13.9%	17.5%
Dividend per Share ²	0.7727	0.4823	0.6075	0.6796	0.7045	0.8021	0.8725	0.96
Rate of return	4.38%	2.61%	3.46%	3.43%	3.54%	4.94%	5.38%	5.92%
EPS ²	1.91	1.42	1.56	1.93	2.07	2.23	2.424	2.609
Distribution rate	40.5%	34%	38.9%	35.2%	34%	36%	36%	36.8%
Net sales ¹	16,018	12,308	13,069	16,128	17,733	19,159	20,869	22,309
EBITDA ¹	3,922	2,993	3,179	4,013	4,377	4,664	5,118	5,614
EBIT ¹	3,597	2,632	2,788	3,534	3,849	3,932	4,361	4,677
Net income ¹	3,052	2,265	2,492	3,080	3,301	3,557	3,871	4,164
Net Debt ¹	-8,269	-5,000	-5,190	-2,232	-3,343	-3,771	-5,508	-7,325
Reference price ²	17.64	18.49	17.54	19.83	19.91	16.22	16.22	16.22
Nbr of stocks (in thousands)	1,596,000	1,596,000	1,596,000	1,596,000	1,596,000	1,596,000	-	-
Announcement Date	3/22/22	3/20/23	3/18/24	3/17/25	3/16/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HAITIAN INTERNATIONAL HOLDINGS LIMITED	7.27x	1.15x	4.74x	4.94%	3.82B
IHI CORPORATION	17.59x	1.78x	9.86x	0.9%	18.45B
NORDSON CORPORATION	28.17x	5.89x	18.36x	1.17%	15.97B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	77.9x	9.25x	54.2x	0.22%	10.96B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	23.93x	2.85x	17.27x	1.36%	8.71B
ENPRO INC.	54.34x	5.75x	22.85x	-	6.99B
VALMET OYJ	11.7x	0.98x	7.02x	6.44%	4.48B
FUJI CORPORATION	24.08x	3.19x	12.32x	1.92%	4.49B
KRONES AG	10.47x	0.49x	4.49x	2.88%	3.88B
Average	28.38x	3.48x	16.79x	2.48%	8.64B
Weighted average by Cap.	31.46x	4.09x	19.32x	1.65%