|
Market Closed -
Hong Kong S.E.
04:08:52 2026-10-07 EDT
|
5-day change | 1st Jan Change | ||
| 15.76 HKD | -0.25% |
|
+1.16% | -29.13% |
| 09-20 | Hesai Group(NasdaqGS:HSAI) dropped from S&P Global BMI Index | CI |
| 09-20 | Hesai Group(SEHK:2525) added to S&P Global BMI Index | 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 | 17,065 | - | - |
| Change | - | 62.13% | 90.24% | -30.24% | - | - |
| Enterprise Value (EV) 1 | 6,663 | 10,290 | 23,527 | 15,555 | 15,601 | 15,716 |
| Change | - | 54.44% | 128.65% | -33.89% | 0.3% | 0.74% |
| P/E | -16.6x | -128x | 52.6x | 33.5x | 18.2x | 12.5x |
| PBR | 2.08x | 3.37x | 2.43x | 1.82x | 1.66x | 1.48x |
| PEG | 0.4x | 1.6x | -0x | 3.66x | 0.2x | 0.3x |
| Capitalization / Revenue | 4.23x | 6.19x | 8.08x | 3.97x | 2.8x | 2.13x |
| EV / Revenue | 3.55x | 4.95x | 7.77x | 3.62x | 2.56x | 1.96x |
| EV / EBITDA | -13.7x | -141x | 80.4x | 32.4x | 15.7x | 10.3x |
| EV / EBIT | -11.7x | -50.2x | 139x | 45.7x | 19.9x | 12.3x |
| EV / FCF | -18.6x | -49.5x | -104x | 572x | 51.9x | 29.2x |
| FCF Yield | -5.36% | -2.02% | -0.96% | 0.17% | 1.93% | 3.43% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -3.81 | -0.79 | 2.98 | 3.253 | 5.984 | 8.725 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1,877 | 2,077 | 3,028 | 4,295 | 6,087 | 8,029 |
| EBITDA 1 | -485.3 | -73.1 | 292.5 | 479.7 | 995.4 | 1,533 |
| EBIT 1 | -571.6 | -204.9 | 168.8 | 340.5 | 785.3 | 1,280 |
| Net income 1 | -476 | -102.4 | 435.9 | 494.1 | 876 | 1,323 |
| Net Debt 1 | -1,269 | -2,570 | -936.5 | -1,510 | -1,464 | -1,349 |
| Reference price 2 | 63.18 | 100.87 | 156.67 | 109.09 | 109.09 | 109.09 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.77x | 6.46x | 19.7x | 0.65% | 219B | |
| 62.86x | 7.84x | 26.84x | 0.69% | 146B | |
| 34.9x | 12.44x | 22.7x | 0.79% | 125B | |
| 13.74x | 0.31x | 6.92x | 3.66% | 113B | |
| 43.76x | 7.19x | 23.53x | 0.8% | 102B | |
| 79.81x | 8.55x | 39.45x | 0.18% | 92.14B | |
| 25.33x | 9.09x | 18.46x | 0.5% | 80.89B | |
| 45.71x | 6.39x | 24.09x | 0.01% | 66.26B | |
| 20.02x | 3.39x | 12.99x | 1.33% | 63.55B | |
| Average | 40.10x | 6.85x | 21.63x | 0.96% | 111.84B | |
| Weighted average by Cap. | 40.55x | 6.99x | 21.63x | 0.97% |
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
- 2525 Stock
- Valuation Hesai Group
Select your edition
All financial news and data tailored to specific country editions
