Company Valuation: Nanjing Panda Electronics Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6,126 7,590 7,758 9,537 7,525 9,197
Change - 23.89% 2.22% 22.93% -21.09% 22.22%
Enterprise Value (EV) 1 4,326 6,167 6,206 8,258 6,327 7,368
Change - 42.57% 0.64% 33.06% -23.38% 16.45%
P/E 88.5x 217x 235x -50.9x -48.6x 1,044x
PBR 1.95x 2.58x 2.68x 3.67x 2.95x 3.57x
PEG - -4.7x -68.2x 0x 2.4x -10x
Capitalization / Revenue 1.55x 1.67x 1.87x 3.27x 2.84x 3.7x
EV / Revenue 1.09x 1.36x 1.49x 2.84x 2.39x 2.96x
EV / EBITDA 28.9x 63x 59.9x 119x -41.6x -37.6x
EV / EBIT 84.9x -2,238x 4,100x -275x -25.8x -25.7x
EV / FCF 7.32x -44.6x 41.5x -28x -438x 74.4x
FCF Yield 13.7% -2.24% 2.41% -3.57% -0.23% 1.34%
Dividend per Share 2 0.026 0.014 0.014 - - 0.01
Rate of return 0.35% 0.14% 0.13% - - 0.08%
EPS 2 0.0846 0.0459 0.0443 -0.2603 -0.2067 0.0117
Distribution rate 30.7% 30.5% 31.6% - - 85.5%
Net sales 1 3,952 4,532 4,154 2,912 2,646 2,488
EBITDA 1 149.6 97.85 103.7 69.15 -152.2 -196
EBIT 1 50.93 -2.755 1.514 -30.07 -245.6 -286.9
Net income 1 77.32 41.93 40.49 -237.9 -188.9 10.73
Net Debt 1 -1,801 -1,423 -1,552 -1,279 -1,198 -1,829
Reference price 2 7.490 9.950 10.410 13.250 10.040 12.220
Nbr of stocks (in thousands) 913,839 913,839 913,839 913,839 913,839 913,839
Announcement Date 3/26/21 3/30/22 4/26/23 3/28/24 3/31/25 3/27/26
1CNY in Million2CNY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.09B
33.83x12.01x21.93x0.81% 124B
47.86x7.97x34.68x1.54% 53.61B
26.61x1.24x14.04x-.--% 40.45B
22.63x1.91x9.26x1.35% 36.67B
29.65x2.1x14.56x1.58% 29.83B
29.22x4.45x17.75x-.--% 28.31B
10.6x5.94x16.47x1.41% 26.75B
31.77x4.87x19.45x0.72% 18.66B
24.5x3.11x13.01x-.--% 17.16B
Average 28.52x 4.84x 17.90x 0.82% 37.66B
Weighted average by Cap. 31.10x 6.73x 19.84x 0.88%

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. 600775 Stock
  4. Valuation Nanjing Panda Electronics Company Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!