|
Market Closed -
Hong Kong S.E.
04:08:08 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 4.970 HKD | +2.47% |
|
-0.70% | -42.61% |
| 07-30 | How Volkswagen's flying-car dream crashed in China | RE |
| 07-29 | Horizon Robotics Sells $450 Million Convertible Bonds | MT |
Company Valuation: Horizon Robotics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 44,655 | 114,022 | 62,097 | - | - |
| Change | - | 155.34% | -45.54% | - | - |
| Enterprise Value (EV) 1 | 29,657 | 94,362 | 45,181 | 47,103 | 47,053 |
| Change | - | 218.18% | -52.12% | 4.25% | -0.11% |
| P/E | 6.63x | -9.61x | -20.3x | -44.9x | 46.6x |
| PBR | 3.81x | 7.96x | 5.57x | 5.5x | 5.01x |
| PEG | - | 0x | 0.3x | 0.8x | -0x |
| Capitalization / Revenue | 18.7x | 30.3x | 11.1x | 6.67x | 4.36x |
| EV / Revenue | 12.4x | 25.1x | 8.07x | 5.06x | 3.3x |
| EV / EBITDA | -17.4x | -32.6x | -18.3x | -55.3x | 16.9x |
| EV / EBIT | -13.8x | -28.3x | -15.5x | -37.2x | 44.7x |
| EV / FCF | -33.2x | -33.6x | -22.8x | -41.5x | 41.4x |
| FCF Yield | -3.02% | -2.98% | -4.39% | -2.41% | 2.42% |
| Dividend per Share 2 | - | - | - | - | 0.00548 |
| Rate of return | - | - | - | - | 0.13% |
| EPS 2 | 0.51 | -0.81 | -0.2102 | -0.095 | 0.0915 |
| Distribution rate | - | - | - | - | 5.99% |
| Net sales 1 | 2,384 | 3,758 | 5,601 | 9,304 | 14,245 |
| EBITDA 1 | -1,706 | -2,897 | -2,471 | -851.5 | 2,785 |
| EBIT 1 | -2,144 | -3,339 | -2,908 | -1,265 | 1,052 |
| Net income 1 | 2,347 | -10,469 | -2,963 | -1,357 | 1,303 |
| Net Debt 1 | -14,999 | -19,660 | -16,916 | -14,994 | -15,044 |
| Reference price 2 | 3.383 | 7.782 | 4.261 | 4.261 | 4.261 |
| Nbr of stocks (in thousands) | 13,200,294 | 14,651,885 | 14,571,723 | - | - |
| Announcement Date | 3/21/25 | 3/19/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -20.27x | 8.07x | -18.28x | -.--% | 9.24B | |
| 15.12x | - | - | 2% | 4.43B | |
| -17.4x | 0.13x | 1.4x | 0.71% | 4.27B | |
| 12.88x | 0.36x | 4.47x | 3.31% | 4.16B | |
| 13.96x | 1x | 6.01x | 2.87% | 3.73B | |
| 13.65x | 1.35x | 9.28x | 1.31% | 3.34B | |
| 13.79x | 0.51x | 5.2x | -.--% | 2.52B | |
| 10.89x | 0.22x | 2.04x | 3.71% | 1.69B | |
| 15.03x | 1.27x | 6.77x | 1.85% | 1.25B | |
| 18.54x | - | - | 2.7% | 1.22B | |
| Average | 7.62x | 1.61x | 2.11x | 1.85% | 3.59B | |
| Weighted average by Cap. | 1.43x | 2.92x | -2.18x | 1.47% |
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
