|
Market Closed -
Nasdaq
16:00:00 2026-10-22 EDT
|
5-day change | 1st Jan Change | ||
| 12.14 USD | -7.96% |
|
-9.13% | -45.80% |
| 10-14 | Hesai Unveils Physical AI-Focused Platform Kosmo; Shares Down 5% | MT |
| 10-14 | Hesai Group Launches Kosmo 3D World Data Engine | CI |
Company Valuation: Hesai Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,931 | 12,859 | 24,464 | 12,679 | - | - |
| Change | - | 62.13% | 90.24% | -48.17% | - | - |
| Enterprise Value (EV) 1 | 6,663 | 10,290 | 23,527 | 10,946 | 10,933 | 10,893 |
| Change | - | 54.44% | 128.65% | -53.47% | -0.12% | -0.37% |
| P/E | -16.6x | -128x | 52.6x | 23.7x | 14.9x | 10.1x |
| PBR | 2.08x | 3.37x | 2.43x | 1.32x | 1.21x | 1.08x |
| PEG | 0.4x | 1.6x | -0x | 1.6x | 0.2x | 0.2x |
| Capitalization / Revenue | 4.23x | 6.19x | 8.08x | 3x | 2.13x | 1.61x |
| EV / Revenue | 3.55x | 4.95x | 7.77x | 2.59x | 1.84x | 1.38x |
| EV / EBITDA | -13.7x | -141x | 80.4x | 24x | 11.9x | 7.56x |
| EV / EBIT | -11.7x | -50.2x | 139x | 31.4x | 14.8x | 8.87x |
| EV / FCF | -18.6x | -49.5x | -104x | 402x | 36.4x | 20.2x |
| FCF Yield | -5.36% | -2.02% | -0.96% | 0.25% | 2.75% | 4.95% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -3.81 | -0.79 | 2.98 | 3.416 | 5.454 | 8.049 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1,877 | 2,077 | 3,028 | 4,221 | 5,950 | 7,889 |
| EBITDA 1 | -485.3 | -73.1 | 292.5 | 455.6 | 921.7 | 1,440 |
| EBIT 1 | -571.6 | -204.9 | 168.8 | 348.2 | 739.2 | 1,227 |
| Net income 1 | -476 | -102.4 | 435.9 | 478.7 | 834.6 | 1,277 |
| Net Debt 1 | -1,269 | -2,570 | -936.5 | -1,733 | -1,746 | -1,786 |
| Reference price 2 | 63.18 | 100.87 | 156.67 | 81.05 | 81.05 | 81.05 |
| Nbr of stocks (in thousands) | 125,535 | 127,478 | 156,142 | 156,440 | - | - |
| Announcement Date | 3/11/24 | 3/10/25 | 3/24/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.92x | 2.83x | 25.73x | -.--% | 1.9B | |
| 30.92x | 5.79x | 17.59x | 0.64% | 180B | |
| 34.6x | 12.33x | 22.48x | 0.79% | 124B | |
| 50.15x | 6.3x | 21.56x | 0.84% | 107B | |
| 13.42x | 0.3x | 6.75x | 3.75% | 105B | |
| 33.05x | 5.4x | 17.78x | 1.04% | 74.47B | |
| 55.08x | 5.98x | 27.31x | 0.25% | 63.59B | |
| 19.15x | 6.81x | 13.83x | 0.66% | 53.88B | |
| 17.32x | 1.02x | 11.51x | 0.73% | 56.74B | |
| 32.43x | 4.56x | 17.35x | 0.02% | 40.93B | |
| Average | 31.20x | 5.13x | 18.19x | 0.87% | 80.78B | |
| Weighted average by Cap. | 32.17x | 5.79x | 17.56x | 1.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HSAI Stock
- Valuation Hesai Group
Select your edition
All financial news and data tailored to specific country editions
