Company Valuation: Optics Technology Holding Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,537 3,331 2,464 2,786 7,528 6,994
Change - -26.58% -26.03% 13.09% 170.16% -7.1%
Enterprise Value (EV) 1 4,790 4,511 4,181 4,567 9,624 9,093
Change - -5.84% -7.31% 9.23% 110.75% -5.53%
P/E 191x 313x -21.6x -11.5x 614x -211x
PBR 12x 8.25x 8.25x 43.2x 12.2x 11.1x
PEG - -5.7x 0x -0x -6x 1x
Capitalization / Revenue 10.9x 4.6x 2.63x 2.76x 5.18x 3.36x
EV / Revenue 11.5x 6.23x 4.47x 4.52x 6.62x 4.37x
EV / EBITDA 69.4x 52.1x 1,418x -49.3x 43.8x 35x
EV / EBIT 93x 76.7x -67.7x -22.2x 98.4x 75.2x
EV / FCF -25.7x -4.45x -7.23x 23.4x -10.2x 87.5x
FCF Yield -3.88% -22.5% -13.8% 4.27% -9.81% 1.14%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1749 0.0783 -0.8368 -1.761 0.089 -0.2411
Distribution rate - - - - - -
Net sales 1 415.4 724 935.7 1,011 1,455 2,080
EBITDA 1 69.06 86.59 2.948 -92.7 219.6 259.8
EBIT 1 51.49 58.83 -61.79 -205.7 97.85 121
Net income 1 23.81 10.66 -113.9 -241 12.26 -33.2
Net Debt 1 253.4 1,180 1,717 1,780 2,096 2,099
Reference price 2 33.33 24.47 18.10 20.24 54.68 50.80
Nbr of stocks (in thousands) 136,125 136,125 136,125 137,673 137,673 137,673
Announcement Date 4/26/21 4/29/22 4/24/23 4/23/24 3/14/25 3/23/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.02B
30.97x5.8x17.62x0.64% 196B
34.63x12.34x22.5x0.79% 124B
49.16x6.18x21.19x0.85% 114B
12.96x0.29x6.51x3.88% 104B
32.75x5.33x17.46x1.06% 76.46B
54.52x5.91x27.02x0.25% 64.1B
19.41x6.91x14.03x0.65% 62.24B
17.14x1.01x11.39x0.74% 57.41B
31.31x4.45x16.78x0.02% 45.65B
Average 31.43x 5.36x 17.17x 0.99% 84.82B
Weighted average by Cap. 31.93x 5.78x 17.42x 1.07%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Optics Technology Holding Co.,Ltd

Historical PBR trend

Valuation ratios - PBR - Optics Technology Holding Co.,Ltd

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Optics Technology Holding Co.,Ltd

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Optics Technology Holding Co.,Ltd

  1. Stock Market
  2. Stocks
  3. 300489 Stock
  4. Valuation Optics Technology Holding Co.,Ltd