Company Valuation: Hanwei Electronics Group Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 9,803 5,514 6,804 6,696 17,551 11,621 -
Change - -43.75% 23.4% -1.59% 162.1% -33.79% -
Enterprise Value (EV) 9,803 5,514 6,804 6,696 17,551 11,621 11,621
Change - -43.75% 23.4% -1.59% 162.1% -33.79% 0%
P/E 34.7x 19.9x 52x 88.9x 109x - -
PBR 4.04x 2x - 2.36x - - -
PEG - -8.66x -1x -2.1x 1x - -
Capitalization / Revenue 4.23x 2.3x - 3.01x 7.27x 4.52x 4.11x
EV / Revenue 0x 0x - 0x 0x 4.52x 4.11x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - 0.05 - -
Rate of return - - - - 0.09% - -
EPS 2 0.87 0.85 0.4 0.23 0.49 - -
Distribution rate - - - - 10.2% - -
Net sales 1 2,316 2,395 - 2,228 2,414 2,573 2,830
EBITDA 588.2 532.7 - 293.2 - - -
EBIT 385.2 328.4 - 66.44 - - -
Net income 1 263.2 276.2 130.8 76.68 158.8 148 165
Net Debt - - - - - - -
Reference price 2 30.22 16.90 20.78 20.45 53.60 35.49 35.49
Nbr of stocks (in thousands) 324,387 326,273 327,446 327,446 327,446 327,446 -
Announcement Date 3/30/22 3/29/23 4/9/24 3/28/25 4/17/26 - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.71B
42.27x14.73x35.05x1.21% 23.99B
35.25x - - - 20.72B
7.69x0.97x5.36x7.96% 2.79B
11.87x1.24x6.12x4.03% 2.51B
13.15x - - 5.57% 1.61B
67.6x - - 1.97% 1.53B
39.88x - - - 1.36B
20.99x - - 1.77% 934M
Average 29.84x 5.65x 15.51x 3.75% 6.35B
Weighted average by Cap. 35.97x 12.27x 29.74x 2.25%

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. 300007 Stock
  4. Valuation Hanwei Electronics Group Corporation