Valuation Luxshare Precision Industry Co., Ltd.
Stocks
002475
CNE100000TP3
Electronic Equipment & Parts
|
End-of-day quote
Shenzhen S.E.
2026-09-15
|
5-day change | 1st Jan Change | ||
| 51.63 CNY | -2.18% |
|
-6.23% | -8.96% |
| 09-14 | Wingtech Technology Discloses Final Hearing Date for Arbitration With Luxshare Over Indian Asset Acquisition | MT |
| 09-08 | Fibocom Wireless Completes Sale of Subsidiary to Luxshare | 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 | 417,695 | - | - |
| Change | - | -35.05% | 9.24% | 19.64% | 40.06% | 1.3% | - | - |
| Enterprise Value (EV) 1 | 352,598 | 233,906 | 250,654 | 306,514 | 444,929 | 450,929 | 436,170 | 422,534 |
| Change | - | -33.66% | 7.16% | 22.29% | 45.16% | 1.35% | -3.27% | -3.13% |
| P/E | 48.7x | 24.8x | 22.5x | 22x | 25.1x | 18.4x | 13.7x | 10.3x |
| PBR | 9.84x | 5.04x | 4.42x | 4.29x | 4.9x | 3.4x | 2.78x | 2.22x |
| PEG | - | 0.9x | 1.2x | 1.1x | 1.1x | 0.8x | 0.4x | 0.3x |
| Capitalization / Revenue | 2.25x | 1.05x | 1.06x | 1.1x | 1.24x | 1.01x | 0.87x | 0.74x |
| EV / Revenue | 2.29x | 1.09x | 1.08x | 1.14x | 1.34x | 1.09x | 0.91x | 0.75x |
| EV / EBITDA | 26.4x | 12.3x | 10.8x | 11.3x | 13.7x | 12.3x | 9.83x | 7.79x |
| EV / EBIT | 42.9x | 21x | 19.5x | 19x | 23.2x | 21.2x | 15.2x | 10.8x |
| EV / FCF | -71.4x | -669x | 15x | 20.1x | -768x | 17.5x | 14.5x | 11.1x |
| FCF Yield | -1.4% | -0.15% | 6.67% | 4.98% | -0.13% | 5.7% | 6.88% | 8.98% |
| 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% | 0.69% | 1.02% | 1.35% |
| 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 | 51.63 | 51.63 | 51.63 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.84x | 1.11x | 12.53x | 0.68% | 63.57B | |
| 30.87x | 5.76x | 17.62x | 0.73% | 194B | |
| 13.34x | 0.3x | 6.71x | 3.77% | 110B | |
| 35.97x | 5.83x | 18.91x | 0.98% | 84.4B | |
| 26.17x | 9.4x | 19.09x | 0.48% | 83.47B | |
| 64.94x | 6.87x | 32.08x | 0.22% | 73.19B | |
| 18.53x | 3.15x | 12x | 1.44% | 58.88B | |
| 36x | 5.07x | 19.1x | 0.02% | 52.19B | |
| 61.17x | 28.03x | 63.56x | 0.41% | 41.75B | |
| 45.59x | 15.59x | 34.26x | 0.61% | 36.82B | |
| Average | 35.14x | 8.11x | 23.59x | 0.93% | 79.76B | |
| Weighted average by Cap. | 32.36x | 6.51x | 20.19x | 1.08% |
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
