|
Market Closed -
Hong Kong S.E.
03:08:10 2026-11-04 EST
|
5-day change | 1st Jan Change | ||
| 3.545 HKD | +1.29% |
|
-5.21% | -59.06% |
| 10-28 | Volkswagen, in strategy shift, plans to globalise China-developed technology | RE |
| 10-28 | Volkswagen, in strategy shift, plans to globalise China-developed technology | RE |
Company Valuation: Horizon Robotics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 44,655 | 114,022 | 47,251 | - | - |
| Change | - | 155.34% | -58.56% | - | - |
| Enterprise Value (EV) 1 | 29,657 | 94,362 | 29,509 | 31,756 | 31,737 |
| Change | - | 218.18% | -68.73% | 7.62% | -0.06% |
| P/E | 6.63x | -9.61x | 130x | -19.2x | 2,588x |
| PBR | 3.81x | 7.96x | 3.08x | 3.2x | 3.13x |
| PEG | - | 0x | -1x | 0x | -26x |
| Capitalization / Revenue | 18.7x | 30.3x | 8.99x | 5.66x | 3.66x |
| EV / Revenue | 12.4x | 25.1x | 5.61x | 3.8x | 2.46x |
| EV / EBITDA | -17.4x | -32.6x | -12.7x | -24x | 20.8x |
| EV / EBIT | -13.8x | -28.3x | -8.94x | -17.1x | 69.2x |
| EV / FCF | -33.2x | -33.6x | 29.4x | -18.2x | 110x |
| FCF Yield | -3.02% | -2.98% | 3.4% | -5.48% | 0.91% |
| Dividend per Share 2 | - | - | - | - | 0.0056 |
| Rate of return | - | - | - | - | 0.19% |
| EPS 2 | 0.51 | -0.81 | 0.023 | -0.155 | 0.00115 |
| Distribution rate | - | - | - | - | 487% |
| Net sales 1 | 2,384 | 3,758 | 5,256 | 8,347 | 12,916 |
| EBITDA 1 | -1,706 | -2,897 | -2,324 | -1,325 | 1,528 |
| EBIT 1 | -2,144 | -3,339 | -3,301 | -1,853 | 458.5 |
| Net income 1 | 2,347 | -10,469 | 118.8 | -2,287 | 194.8 |
| Net Debt 1 | -14,999 | -19,660 | -17,742 | -15,495 | -15,514 |
| Reference price 2 | 3.383 | 7.782 | 2.977 | 2.977 | 2.977 |
| Nbr of stocks (in thousands) | 13,200,294 | 14,651,885 | 15,873,487 | - | - |
| Announcement Date | 3/21/25 | 3/19/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 129.7x | 5.61x | -12.7x | -.--% | 7.08B | |
| 17.83x | 1.92x | 10.55x | 1.67% | 68.93B | |
| 14.28x | 0.98x | 7.63x | 2.69% | 32.74B | |
| 12x | 0.57x | 5.04x | 3.93% | 29.44B | |
| 11.6x | 0.47x | 3.37x | 5.29% | 25.17B | |
| 8.17x | 0.45x | 5.78x | 1.99% | 23.06B | |
| 16.39x | 2.77x | 9.81x | 3.71% | 20.66B | |
| 29.52x | 1.18x | 12.41x | 0.62% | 17.77B | |
| 10.29x | 0.49x | 4.84x | 3.14% | 16.73B | |
| 20.82x | 0.86x | 10.57x | 3.41% | 17.13B | |
| Average | 27.06x | 1.53x | 5.73x | 2.65% | 25.87B | |
| Weighted average by Cap. | 18.71x | 1.33x | 7.49x | 2.69% |
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
- 9660 Stock
- Valuation Horizon Robotics
Select your edition
All financial news and data tailored to specific country editions
