Valuation Himile Mechanical Science and Technology (Shandong) Co., Ltd

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 2026-07-23			5-day change	1st Jan Change
50.23 ^CNY	+3.57%		+7.51%	-13.82%

07-02	CLSA Starts Himile Mechanical Science and Technology (Shandong) at Accumulate With 62 Yuan Price Target	MT
04-30	Himile Mechanical Science and Technology's Attributable Profit Edges Down in Q1	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,208	18,445	23,603	40,080	67,486	58,162	-	-
Change	-	-16.95%	27.97%	69.81%	68.38%	-13.82%	-	-
Enterprise Value (EV) ¹	22,208	18,445	23,603	40,080	66,220	56,460	55,791	54,865
Change	-	-16.95%	27.97%	69.81%	65.22%	-14.74%	-1.18%	-1.66%
P/E	21.1x	15.4x	14.7x	19.8x	28.2x	20.2x	16.9x	14.5x
PBR	3.41x	2.52x	2.77x	4.06x	5.62x	4.14x	3.56x	3.07x
PEG	-	1.1x	0.4x	0.8x	1.5x	1x	0.9x	0.9x
Capitalization / Revenue	3.7x	2.78x	3.29x	4.55x	6.09x	4.43x	3.88x	3.47x
EV / Revenue	3.7x	2.78x	3.29x	4.55x	5.98x	4.3x	3.72x	3.28x
EV / EBITDA	15.2x	11.2x	11x	15.2x	21.2x	15.3x	12.8x	10.9x
EV / EBIT	18.5x	13.6x	12.8x	17.5x	24.1x	17.2x	14.3x	12x
EV / FCF	-	-	-	52.2x	535x	49.9x	37.8x	25.8x
FCF Yield	-	-	-	1.92%	0.19%	2.01%	2.65%	3.87%
Dividend per Share ²	0.5172	0.2586	0.431	0.2759	0.6897	0.7972	0.8762	0.8284
Rate of return	2.7%	1.62%	2.1%	0.8%	1.18%	1.59%	1.74%	1.65%
EPS ²	0.9079	1.038	1.4	1.745	2.069	2.483	2.966	3.459
Distribution rate	57%	24.9%	30.8%	15.8%	33.3%	32.1%	29.5%	23.9%
Net sales ¹	6,008	6,642	7,166	8,813	11,078	13,129	14,989	16,739
EBITDA ¹	1,457	1,642	2,152	2,629	3,119	3,690	4,353	5,029
EBIT ¹	1,197	1,354	1,844	2,294	2,743	3,274	3,911	4,575
Net income ¹	1,053	1,200	1,612	2,011	2,393	2,848	3,308	3,742
Net Debt ¹	-	-	-	-	-1,267	-1,702	-2,371	-3,297
Reference price ²	19.14	15.97	20.53	34.61	58.28	50.23	50.23	50.23
Nbr of stocks (in thousands)	1,160,000	1,155,280	1,149,622	1,157,910	1,157,910	1,157,910	-	-
Announcement Date	3/30/22	3/29/23	3/15/24	3/17/25	3/30/26	-	-	-

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.($)
HIMILE MECHANICAL SCIENCE AND TECHNOLOGY (SHANDONG) CO., LTD	19.54x	4.15x	14.76x	1.64%	8.29B
PARKER-HANNIFIN CORPORATION	35.66x	6.12x	22.72x	0.75%	122B
FANUC CORPORATION	32.12x	5.96x	20.61x	1.88%	39.32B
INGERSOLL RAND INC.	34.88x	4.45x	16.43x	0.1%	32.69B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.3x	1.76x	12.92x	2.28%	30.28B
DOVER CORPORATION	23.66x	3.47x	14.95x	0.99%	28.89B
SMC CORPORATION	24.81x	3.89x	13.06x	1.47%	27.69B
XYLEM INC.	25.38x	3.06x	13.32x	1.5%	27.61B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	106.05x	36.69x	86.03x	0.36%	24.95B
ALFA LAVAL AB	26.85x	3.34x	16.43x	1.66%	24.41B
Average	35.03x	7.29x	23.12x	1.27%	36.65B
Weighted average by Cap.	35.32x	6.84x	22.78x	1.13%