Valuation Piotech Inc.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-07-17			5-day change	1st Jan Change
699.08 ^CNY	-3.17%		-15.98%	+111.84%

07-12	Piotech to Take Full Control of Chip Equipment Maker in Share, Cash Deal	MT
07-09	Piotech Inc. agreed to acquire 82.97% stake in SJI-SEMI Co.,Ltd. from a group of shareholders.	CI

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	202,322	-	-
Change	-	57.93%	-1.67%	116.95%	119.04%	-	-
Enterprise Value (EV) ¹	24,259	42,599	43,220	90,105	197,079	196,316	195,049
Change	-	75.6%	1.46%	108.48%	118.72%	-0.39%	-0.65%
P/E	68.4x	65.2x	62.5x	100x	101x	71.3x	45.8x
PBR	7.39x	9.47x	8.14x	14.1x	23.6x	18.5x	13.9x
PEG	-	1x	24.44x	3x	1x	1.7x	0.8x
Capitalization / Revenue	16.1x	16x	10.4x	14.2x	24.2x	17.2x	12.5x
EV / Revenue	14.2x	15.7x	10.5x	13.8x	23.6x	16.7x	12x
EV / EBITDA	63.1x	54.8x	52.3x	81.3x	102x	66.1x	45x
EV / EBIT	68x	58.3x	63.7x	103x	104x	66.8x	48.8x
EV / FCF	178x	-19.9x	-44.6x	29.5x	377x	144x	86.8x
FCF Yield	0.56%	-5.02%	-2.24%	3.39%	0.27%	0.69%	1.15%
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%	-	0.12%	0.17%	0.28%
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	699.08	699.08	699.08
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.	100.89x	23.6x	101.9x	0.12%	29.85B
APPLIED MATERIALS, INC.	40.42x	12.46x	36.3x	0.37%	421B
NAURA TECHNOLOGY GROUP CO., LTD.	64.01x	9.63x	49.03x	0.15%	72.48B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	90.11x	19.43x	90.45x	0.09%	49.56B
ASM INTERNATIONAL N.V.	39.52x	10.27x	26.85x	0.45%	48.63B
DISCO CORPORATION	38.59x	12.28x	25.9x	1.01%	43.28B
GLOBALFOUNDRIES, INC.	42.63x	4.12x	12.09x	0.07%	31.54B
ACM RESEARCH (SHANGHAI), INC.	80.32x	15.81x	71.02x	0.26%	21.38B
BE SEMICONDUCTOR INDUSTRIES N.V.	56.32x	18.56x	41.33x	1.51%	20.43B
SHENZHEN HAN'S CNC TECHNOLOGY CO., LTD.	76.16x	11.76x	51.73x	0.38%	17.1B
Average	62.90x	13.79x	50.66x	0.44%	75.48B
Weighted average by Cap.	50.64x	12.83x	42.93x	0.38%