Company Valuation: MH Robot & Automation Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 4,687 2,655 3,500 3,911 4,353
Change - -43.36% 31.84% 11.73% 11.31%
Enterprise Value (EV) 1 3,717 1,828 2,710 3,035 3,358
Change - -50.81% 48.21% 11.99% 10.65%
P/E 48.7x 124x 124x 45.4x 40.2x
PBR 2.7x 1.52x 1.99x 2.13x 2.26x
PEG -1.8x -1.6x 3.9x 0x 1.6x
Capitalization / Revenue 5.78x 3.78x 3.59x 3.58x 3.75x
EV / Revenue 4.58x 2.6x 2.78x 2.78x 2.89x
EV / EBITDA 54.3x -195x 97.2x 33.8x 26.9x
EV / EBIT 66.7x -86.3x 200x 40.9x 31x
EV / FCF -67.3x -11.9x -82.6x 52.6x 35.4x
FCF Yield -1.49% -8.4% -1.21% 1.9% 2.83%
Dividend per Share 2 0.0571 0.05 0.05 0.0714 0.17
Rate of return 0.23% 0.35% 0.27% 0.34% 0.73%
EPS 2 0.5155 0.1151 0.1514 0.4614 0.5808
Distribution rate 11.1% 43.4% 33% 15.5% 29.3%
Net sales 1 811.1 702.4 974.9 1,091 1,161
EBITDA 1 68.4 -9.353 27.89 89.88 124.9
EBIT 1 55.73 -21.19 13.52 74.19 108.5
Net income 1 72.17 21.5 28.27 86.13 108.4
Net Debt 1 -969.8 -826.4 -790.2 -876 -995.3
Reference price 2 25.11 14.22 18.75 20.95 23.32
Nbr of stocks (in thousands) 186,676 186,676 186,676 186,676 186,676
Announcement Date 4/25/22 4/24/23 4/22/24 4/28/25 4/28/26
1CNY in Million2CNY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 495M
32.06x5.47x20.04x0.79% 126B
27.48x5.06x17.63x2.19% 35.42B
22.95x1.97x14.1x2.04% 33.38B
31.77x4.22x15.94x0.11% 31.24B
21.45x3.61x11.42x1.51% 28.11B
22.3x3.23x13.93x1.05% 27.19B
24.71x3.01x12.98x1.53% 26.48B
105.01x37.81x86.48x0.35% 26.05B
26.13x3.28x16.05x1.73% 24.5B
Average 34.87x 7.52x 23.17x 1.25% 35.91B
Weighted average by Cap. 33.51x 6.70x 21.78x 1.15%

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. 301199 Stock
  4. Valuation MH Robot & Automation Co., Ltd.