|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.02 USD | -1.93% |
|
-6.53% | -28.48% |
| 05-20 | Hesai Group Secures Design Win from Top European Oem, Adds 1 Million-Unit Order | CI |
| 05-19 | Hesai Group, Q1 2026 Earnings Call, May 19, 2026 |
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 | 24,620 | 17,315 | - | - |
| Change | - | 62.13% | 91.46% | -29.67% | - | - |
| Enterprise Value (EV) 1 | 6,663 | 10,290 | 23,684 | 14,643 | 14,105 | 12,216 |
| Change | - | 54.44% | 130.17% | -38.17% | -3.67% | -13.4% |
| P/E | -16.6x | -128x | 52.6x | 30.8x | 17.9x | 12.6x |
| PBR | 2.08x | 3.37x | 2.43x | 1.84x | 1.67x | 1.48x |
| PEG | 0.4x | 1.6x | -0x | 1.5x | 0.2x | 0.3x |
| Capitalization / Revenue | 4.23x | 6.19x | 8.13x | 3.97x | 2.82x | 2.16x |
| EV / Revenue | 3.55x | 4.95x | 7.82x | 3.36x | 2.3x | 1.52x |
| EV / EBITDA | -13.7x | -141x | 81x | 23.4x | 13x | 7.52x |
| EV / EBIT | -11.7x | -50.2x | 140x | 32x | 16.5x | 9.13x |
| EV / FCF | -18.6x | -49.5x | -105x | -52.8x | 38.8x | 13.6x |
| FCF Yield | -5.36% | -2.02% | -0.95% | -1.9% | 2.58% | 7.34% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -3.81 | -0.79 | 2.98 | 3.593 | 6.175 | 8.772 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1,877 | 2,077 | 3,028 | 4,361 | 6,132 | 8,027 |
| EBITDA 1 | -485.3 | -73.1 | 292.5 | 625.9 | 1,082 | 1,625 |
| EBIT 1 | -571.6 | -204.9 | 168.8 | 457.6 | 854.4 | 1,338 |
| Net income 1 | -476 | -102.4 | 435.9 | 553.2 | 906.2 | 1,287 |
| Net Debt 1 | -1,269 | -2,570 | -936.5 | -2,672 | -3,209 | -5,099 |
| Reference price 2 | 63.18 | 100.87 | 156.67 | 110.68 | 110.68 | 110.68 |
| Nbr of stocks (in thousands) | 125,535 | 127,478 | 157,142 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 30.8x | 3.36x | 23.39x | -.--% | 2.56B | |
| 2076.09x | 141.95x | 1581.73x | - | 7.23B | |
| -156.35x | 11.13x | -167x | -.--% | 6.73B | |
| -183.26x | 43.42x | -579.36x | - | 2.49B | |
| -117.29x | 13.84x | -164.96x | 4.21% | 1.54B | |
| 588.45x | 13.11x | 370.6x | - | 1.38B | |
| 20.94x | 3.64x | 12.6x | 2.9% | 1.14B | |
| Average | 322.77x | 32.92x | 153.86x | 1.78% | 3.3B | |
| Weighted average by Cap. | 616.87x | 54.67x | 398.64x | 0.82% |
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
