Valuation Luxshare Precision Industry Co., Ltd.
Stocks
002475
CNE100000TP3
Electronic Equipment & Parts
|
End-of-day quote
Shenzhen S.E.
2026-10-09
|
5-day change | 1st Jan Change | ||
| 47.59 CNY | -1.73% |
|
-3.72% | -16.08% |
| 11:10pm | Chinese Apple supplier Luxshare sees little negative impact from US patent infringement probe | RE |
| 09-30 | Luxshare Precision to Acquire Controlling Stake in KFM Kingdom for HK$684 Million | MT |
Company Valuation: Luxshare Precision Industry Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 346,782 | 225,234 | 246,053 | 294,379 | 412,316 | 384,489 | - | - |
| Change | - | -35.05% | 9.24% | 19.64% | 40.06% | -6.75% | - | - |
| Enterprise Value (EV) 1 | 352,598 | 233,906 | 250,654 | 306,514 | 444,929 | 417,723 | 402,963 | 389,328 |
| Change | - | -33.66% | 7.16% | 22.29% | 45.16% | -6.11% | -3.53% | -3.38% |
| P/E | 48.7x | 24.8x | 22.5x | 22x | 25.1x | 17x | 12.6x | 9.46x |
| PBR | 9.84x | 5.04x | 4.42x | 4.29x | 4.9x | 3.14x | 2.56x | 2.05x |
| PEG | - | 0.9x | 1.2x | 1.1x | 1.1x | 0.7x | 0.4x | 0.3x |
| Capitalization / Revenue | 2.25x | 1.05x | 1.06x | 1.1x | 1.24x | 0.93x | 0.8x | 0.68x |
| EV / Revenue | 2.29x | 1.09x | 1.08x | 1.14x | 1.34x | 1.01x | 0.84x | 0.69x |
| EV / EBITDA | 26.4x | 12.3x | 10.8x | 11.3x | 13.7x | 11.4x | 9.08x | 7.18x |
| EV / EBIT | 42.9x | 21x | 19.5x | 19x | 23.2x | 19.6x | 14.1x | 9.98x |
| EV / FCF | -71.4x | -669x | 15x | 20.1x | -768x | 16.2x | 13.4x | 10.3x |
| FCF Yield | -1.4% | -0.15% | 6.67% | 4.98% | -0.13% | 6.15% | 7.45% | 9.74% |
| Dividend per Share 2 | 0.11 | 0.13 | 0.3 | 0.2 | 0.14 | 0.3587 | 0.5261 | 0.6969 |
| Rate of return | 0.22% | 0.41% | 0.87% | 0.49% | 0.25% | 0.75% | 1.11% | 1.46% |
| EPS 2 | 1.01 | 1.28 | 1.53 | 1.85 | 2.26 | 2.802 | 3.767 | 5.031 |
| Distribution rate | 10.9% | 10.2% | 19.6% | 10.8% | 6.19% | 12.8% | 14% | 13.9% |
| Net sales 1 | 154,106 | 214,028 | 231,905 | 268,795 | 332,344 | 413,003 | 480,623 | 562,885 |
| EBITDA 1 | 13,356 | 18,955 | 23,180 | 27,050 | 32,372 | 36,714 | 44,375 | 54,248 |
| EBIT 1 | 8,218 | 11,154 | 12,860 | 16,142 | 19,156 | 21,313 | 28,655 | 38,992 |
| Net income 1 | 7,072 | 9,163 | 10,953 | 13,366 | 16,600 | 20,965 | 28,588 | 37,689 |
| Net Debt 1 | 5,816 | 8,672 | 4,600 | 12,135 | 32,613 | 33,234 | 18,475 | 4,840 |
| Reference price 2 | 49.20 | 31.75 | 34.45 | 40.76 | 56.71 | 47.59 | 47.59 | 47.59 |
| Nbr of stocks (in thousands) | 7,048,406 | 7,093,995 | 7,142,335 | 7,222,259 | 7,270,606 | 8,116,172 | - | - |
| Announcement Date | 3/14/22 | 4/27/23 | 4/24/24 | 4/25/25 | 4/14/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.98x | 1.01x | 11.38x | 0.75% | 57.4B | |
| 34.13x | 6.36x | 19.33x | 0.63% | 215B | |
| 58.29x | 7.28x | 24.92x | 0.72% | 135B | |
| 34.47x | 12.28x | 22.39x | 0.8% | 123B | |
| 13.36x | 0.3x | 6.72x | 3.76% | 109B | |
| 39.32x | 6.45x | 21.15x | 0.88% | 91.62B | |
| 73.13x | 7.9x | 36.16x | 0.19% | 84.88B | |
| 24.1x | 8.64x | 17.54x | 0.53% | 77.06B | |
| 20.07x | 3.38x | 12.93x | 1.33% | 63.2B | |
| 42.23x | 5.92x | 22.3x | 0.01% | 61.22B | |
| Average | 35.61x | 5.95x | 19.48x | 0.96% | 101.81B | |
| Weighted average by Cap. | 36.75x | 6.34x | 19.85x | 0.99% |
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
- 002475 Stock
- Valuation Luxshare Precision Industry Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
