Company Valuation: Huizhong Instrumentation Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,224 2,492 1,873 2,453 1,910 2,492
Change - 12.06% -24.86% 30.98% -22.11% 30.43%
Enterprise Value (EV) 1 1,963 2,299 1,712 2,268 1,685 2,215
Change - 17.16% -25.53% 32.45% -25.71% 31.43%
P/E 17.6x 16.1x 17.3x 23.4x 33.1x 37.9x
PBR 2.73x 2.66x 1.88x 2.25x 1.71x 2.15x
PEG - 0.7x -0.6x -5.65x -0.7x 2.6x
Capitalization / Revenue 5.23x 4.76x 3.69x 4.95x 4.95x 5.53x
EV / Revenue 4.62x 4.39x 3.37x 4.58x 4.37x 4.92x
EV / EBITDA 12.8x 12.1x 12.3x 16.7x 18x 24.3x
EV / EBIT 14.5x 13.5x 14.7x 20x 24x 32.9x
EV / FCF 45x -41x 35.8x -126x 44.3x 21x
FCF Yield 2.22% -2.44% 2.79% -0.79% 2.26% 4.77%
Dividend per Share 2 0.1917 0.2333 0.0833 0.16 0.0892 0.1
Rate of return 1.73% 1.88% 0.89% 1.31% 0.93% 0.8%
EPS 2 0.6311 0.773 0.5431 0.5206 0.2895 0.3321
Distribution rate 30.4% 30.2% 15.3% 30.7% 30.8% 30.1%
Net sales 1 425.2 523.5 507.5 495.7 385.7 450.5
EBITDA 1 153.8 190.4 138.7 135.5 93.45 91.13
EBIT 1 135.2 170 116.7 113.1 70.18 67.28
Net income 1 127 155.2 108.5 104.3 57.72 66.21
Net Debt 1 -261.4 -192.7 -160.4 -184.8 -225.5 -277.3
Reference price 2 11.10 12.44 9.38 12.19 9.59 12.57
Nbr of stocks (in thousands) 200,366 200,311 199,753 201,217 199,214 198,238
Announcement Date 3/30/21 4/21/22 4/24/23 4/22/24 4/17/25 4/23/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 300M
31.26x5.45x19.75x0.82% 123B
34.77x5.47x20.73x1.54% 97.02B
45.01x9.13x26.71x-.--% 65.4B
27.72x3.17x18.33x0.75% 60.61B
40.16x6.25x27.57x1.93% 58.17B
28.01x5.18x18.14x2.15% 36.54B
20.86x1.78x12.85x2.25% 30.35B
31.08x4.12x15.58x0.11% 30.48B
21.54x3.75x11.99x1.41% 29.92B
Average 31.16x 4.92x 19.07x 1.22% 53.18B
Weighted average by Cap. 32.79x 5.33x 20.30x 1.13%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Huizhong Instrumentation Co., Ltd.

Historical PBR trend

Valuation ratios - PBR - Huizhong Instrumentation Co., Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Huizhong Instrumentation Co., Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Huizhong Instrumentation Co., Ltd.

  1. Stock Market
  2. Stocks
  3. 300371 Stock
  4. Valuation Huizhong Instrumentation Co., Ltd.