Valuation Piotech Inc.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-07-31			5-day change	1st Jan Change
664.97 ^CNY	+3.58%		-15.93%	+101.51%

07-14	Lead Healthcare Technology Co., Ltd. announced that it has received CNY 100 million in funding from Casstar Technology Investment Co., Ltd., Jiadao Private Capital, Piotech Inc.	CI
07-12	Piotech to Take Full Control of Chip Equipment Maker in Share, Cash Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,414	43,297	42,575	92,366	192,450	-	-
Change	-	57.93%	-1.67%	116.95%	108.36%	-	-
Enterprise Value (EV) ¹	24,259	42,599	43,220	90,105	187,207	186,444	185,177
Change	-	75.6%	1.46%	108.48%	107.77%	-0.41%	-0.68%
P/E	68.4x	65.2x	62.5x	100x	96x	67.8x	43.5x
PBR	7.39x	9.47x	8.14x	14.1x	22.4x	17.6x	13.3x
PEG	-	1x	24.44x	3x	1x	1.6x	0.8x
Capitalization / Revenue	16.1x	16x	10.4x	14.2x	23x	16.4x	11.9x
EV / Revenue	14.2x	15.7x	10.5x	13.8x	22.4x	15.9x	11.4x
EV / EBITDA	63.1x	54.8x	52.3x	81.3x	96.8x	62.8x	42.7x
EV / EBIT	68x	58.3x	63.7x	103x	98.5x	63.4x	46.4x
EV / FCF	178x	-19.9x	-44.6x	29.5x	358x	137x	82.4x
FCF Yield	0.56%	-5.02%	-2.24%	3.39%	0.28%	0.73%	1.21%
Dividend per Share ²	0.1187	0.2365	0.27	-	0.854	1.186	1.933
Rate of return	0.12%	0.15%	0.18%	-	0.13%	0.18%	0.29%
EPS ²	1.447	2.399	2.46	3.29	6.929	9.804	15.27
Distribution rate	8.2%	9.86%	11%	-	12.3%	12.1%	12.7%
Net sales ¹	1,706	2,705	4,103	6,519	8,351	11,733	16,213
EBITDA ¹	384.5	777.5	827	1,109	1,934	2,969	4,333
EBIT ¹	356.5	730.7	678.1	878.5	1,901	2,939	3,994
Net income ¹	368.5	664.7	688.5	929.3	2,039	2,875	4,284
Net Debt ¹	-3,155	-697.3	645	-2,261	-5,243	-6,006	-7,273
Reference price ²	98.95	156.28	153.67	330.00	664.97	664.97	664.97
Nbr of stocks (in thousands)	277,039	277,039	277,053	279,896	289,411	-	-
Announcement Date	2/26/23	2/26/24	2/27/25	2/27/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PIOTECH INC.	95.97x	22.42x	96.8x	0.13%	28.49B
APPLIED MATERIALS, INC.	38.67x	11.96x	34.86x	0.39%	403B
NAURA TECHNOLOGY GROUP CO., LTD.	64.96x	9.76x	49.76x	0.15%	73.81B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	90.48x	19.05x	88.18x	0.1%	48.78B
ASM INTERNATIONAL N.V.	34.73x	9.24x	24.04x	0.49%	45.14B
DISCO CORPORATION	34.12x	10.89x	22.67x	1.19%	39.8B
GLOBALFOUNDRIES INC.	36.99x	3.55x	10.42x	0.08%	27.43B
ACM RESEARCH (SHANGHAI), INC.	72.67x	14.26x	64.06x	0.29%	19.41B
HWATSING TECHNOLOGY CO., LTD.	92.06x	20.77x	75.6x	0.15%	18.77B
BE SEMICONDUCTOR INDUSTRIES N.V.	46.72x	15.95x	34.66x	1.8%	18.43B
Average	60.74x	13.78x	50.11x	0.48%	72.31B
Weighted average by Cap.	49.05x	12.47x	41.98x	0.4%