Company Valuation: Huizhou Speed Wireless Technology Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,337 6,465 3,313 5,143 6,041 12,554
Change - 21.13% -48.75% 55.22% 17.47% 107.81%
Enterprise Value (EV) 1 5,039 6,639 3,533 5,766 6,864 13,573
Change - 31.76% -46.79% 63.2% 19.05% 97.76%
P/E 187x 139x -37.8x -26.6x -93.6x 195x
PBR 4.55x 4.7x 2.69x 4.97x 6.24x 12.4x
PEG - 3.2x 0x -0x 1.4x -1x
Capitalization / Revenue 2.89x 3.3x 2.14x 3.11x 3.25x 4.53x
EV / Revenue 2.73x 3.38x 2.29x 3.49x 3.7x 4.9x
EV / EBITDA 44.2x 64.7x -95.4x -406x 77.5x 71.6x
EV / EBIT 84x 160x -34x -60.9x 362x 109x
EV / FCF -18.9x -16.3x 72.1x -15.1x -27.2x -92.3x
FCF Yield -5.29% -6.14% 1.39% -6.63% -3.67% -1.08%
Dividend per Share 2 0.02 0.023 - - - -
Rate of return 0.15% 0.17% - - - -
EPS 2 0.07 0.1 -0.19 -0.42 -0.14 0.14
Distribution rate 28.6% 23% - - - -
Net sales 1 1,846 1,961 1,546 1,653 1,857 2,770
EBITDA 1 114.1 102.7 -37.04 -14.21 88.6 189.6
EBIT 1 59.95 41.56 -104 -94.65 18.98 125
Net income 1 29.97 47.87 -86.61 -194.6 -64.46 64.68
Net Debt 1 -297.8 174.8 219.7 623 822.5 1,019
Reference price 2 13.12 13.88 7.19 11.16 13.11 27.29
Nbr of stocks (in thousands) 406,770 465,746 460,811 460,811 460,811 460,038
Announcement Date 3/19/21 3/25/22 4/26/23 4/12/24 4/27/25 3/27/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.22B
26.01x5.83x15.09x1.6% 421B
54.16x19.35x38.83x-.--% 261B
20.16x0.81x14.74x2.25% 180B
28.98x9.22x22.26x0.42% 157B
44.42x13.09x29.42x-.--% 84.47B
33.06x6.44x18.67x1.06% 75.61B
42.56x2.31x14.94x1.66% 58.24B
29.37x6.65x22.2x1.41% 56.73B
61.54x7.96x35.21x-.--% 50.61B
Average 37.81x 7.96x 23.49x 0.93% 134.53B
Weighted average by Cap. 34.78x 8.63x 22.64x 1.04%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 300322 Stock
  4. Valuation Huizhou Speed Wireless Technology Co.,Ltd.