Valuation Hicon Network Technology (Shandong) Co.,Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 2026-07-17			5-day change	1st Jan Change
18.81 ^CNY	-3.29%		-1.31%	-24.43%

06-19	Certain A Shares of Hicon Network Technology Co.,Ltd. are subject to a Lock-Up Agreement Ending on 20-JUN-2026.	CI
06-18	Hicon Network Technology Co.,Ltd. Approves Board Appointments	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	12,990	10,371	10,379
Change	-	-20.16%	0.08%
Enterprise Value (EV) ¹	9,966	7,270	7,034
Change	-	-27.05%	-3.25%
P/E	30x	25.9x	24.9x
PBR	3.79x	2.8x	2.79x
PEG	-5.5x	-3.37x	5.98x
Capitalization / Revenue	13.1x	10.6x	11.1x
EV / Revenue	10x	7.43x	7.49x
EV / EBITDA	23.1x	17.1x	16.3x
EV / EBIT	23.9x	17.8x	17.1x
EV / FCF	37x	150x	14.1x
FCF Yield	2.71%	0.67%	7.09%
Dividend per Share ²	1.042	0.496	0.62
Rate of return	3.35%	1.99%	2.49%
EPS ²	1.04	0.96	1
Distribution rate	100%	51.7%	62%
Net sales ¹	992.3	978.7	938.6
EBITDA ¹	431.5	425.2	430.4
EBIT ¹	416.7	409	412
Net income ¹	410	400.3	415
Net Debt ¹	-3,024	-3,100	-3,345
Reference price ²	31.15	24.87	24.89
Nbr of stocks (in thousands)	417,000	417,000	417,000
Announcement Date	4/25/24	4/22/25	4/23/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HICON NETWORK TECHNOLOGY (SHANDONG) CO.,LTD.	-	-	-	-	1.16B
WARNER BROS. DISCOVERY, INC.	-21.54x	2.53x	10.98x	-.--%	67.35B
FOX CORPORATION	15.63x	1.51x	6.76x	1.04%	22.87B
NEXSTAR MEDIA GROUP, INC.	5.66x	2.06x	5.84x	4.05%	5.61B
RTL GROUP S.A.	15.48x	0.87x	5.77x	7.58%	5.48B
VERSANT MEDIA GROUP, INC.	8.49x	1.05x	3.41x	3.4%	5.08B
NIPPON TELEVISION HOLDINGS, INC.	12.93x	0.93x	6.37x	1.57%	4.41B
SUN TV NETWORK LIMITED	11.61x	2.49x	4.81x	3.18%	2.04B
TV ASAHI HOLDINGS CORPORATION	12.41x	0.68x	7.2x	3.42%	1.95B
MBC GROUP	48.74x	1.15x	23.76x	-	1.92B
Average	12.16x	1.47x	8.32x	3.03%	11.79B
Weighted average by Cap.	-6.30x	2.05x	9.20x	1.09%