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

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 2026-08-05			5-day change	1st Jan Change
53.15 ^CNY	+1.20%		+10.22%	-8.81%

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	61,543	-	-
Change	-	-16.95%	27.97%	69.81%	68.38%	-8.81%	-	-
Enterprise Value (EV) ¹	22,208	18,445	23,603	40,080	66,220	59,841	59,172	58,246
Change	-	-16.95%	27.97%	69.81%	65.22%	-9.63%	-1.12%	-1.56%
P/E	21.1x	15.4x	14.7x	19.8x	28.2x	21.4x	18x	15.4x
PBR	3.41x	2.52x	2.77x	4.06x	5.62x	4.39x	3.78x	3.26x
PEG	-	1.1x	0.4x	0.8x	1.5x	1.1x	0.9x	0.9x
Capitalization / Revenue	3.7x	2.78x	3.29x	4.55x	6.09x	4.7x	4.13x	3.73x
EV / Revenue	3.7x	2.78x	3.29x	4.55x	5.98x	4.57x	3.98x	3.53x
EV / EBITDA	15.2x	11.2x	11x	15.2x	21.2x	16.3x	13.7x	11.7x
EV / EBIT	18.5x	13.6x	12.8x	17.5x	24.1x	18.3x	15.2x	12.8x
EV / FCF	-	-	-	52.2x	535x	52.9x	40.1x	27.4x
FCF Yield	-	-	-	1.92%	0.19%	1.89%	2.5%	3.64%
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%	1.5%	1.65%	1.56%
EPS ²	0.9079	1.038	1.4	1.745	2.069	2.48	2.96	3.454
Distribution rate	57%	24.9%	30.8%	15.8%	33.3%	32.1%	29.6%	24%
Net sales ¹	6,008	6,642	7,166	8,813	11,078	13,093	14,885	16,494
EBITDA ¹	1,457	1,642	2,152	2,629	3,119	3,671	4,315	4,961
EBIT ¹	1,197	1,354	1,844	2,294	2,743	3,267	3,901	4,565
Net income ¹	1,053	1,200	1,612	2,011	2,393	2,841	3,286	3,692
Net Debt ¹	-	-	-	-	-1,267	-1,702	-2,371	-3,297
Reference price ²	19.14	15.97	20.53	34.61	58.28	53.15	53.15	53.15
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	21.18x	4.51x	16.1x	1.52%	9.01B
PARKER-HANNIFIN CORPORATION	36.47x	6.25x	23.2x	0.74%	125B
FANUC CORPORATION	28.2x	5.24x	18.12x	2.15%	36.64B
INGERSOLL RAND INC.	35.27x	4.64x	17.55x	0.09%	34.71B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.54x	1.83x	13.39x	2.31%	30.99B
SMC CORPORATION	25.43x	4x	13.44x	1.43%	29.39B
XYLEM INC.	26.87x	3.24x	13.96x	1.39%	28.53B
DOVER CORPORATION	23.19x	3.36x	14.5x	1.01%	28.27B
ALFA LAVAL AB	26.6x	3.35x	16.33x	1.7%	24.74B
Average	27.19x	4.05x	16.29x	1.37%	38.61B
Weighted average by Cap.	30.24x	4.66x	18.26x	1.19%