Valuation Piotech Inc.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-07-23			5-day change	1st Jan Change
743.00 ^CNY	-6.08%		+2.91%	+125.15%

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	215,032	-	-
Change	-	57.93%	-1.67%	116.95%	132.81%	-	-
Enterprise Value (EV) ¹	24,259	42,599	43,220	90,105	209,789	209,026	207,759
Change	-	75.6%	1.46%	108.48%	132.83%	-0.36%	-0.61%
P/E	68.4x	65.2x	62.5x	100x	107x	75.8x	48.6x
PBR	7.39x	9.47x	8.14x	14.1x	25x	19.6x	14.8x
PEG	-	1x	24.44x	3x	1x	1.8x	0.9x
Capitalization / Revenue	16.1x	16x	10.4x	14.2x	25.7x	18.3x	13.3x
EV / Revenue	14.2x	15.7x	10.5x	13.8x	25.1x	17.8x	12.8x
EV / EBITDA	63.1x	54.8x	52.3x	81.3x	108x	70.4x	47.9x
EV / EBIT	68x	58.3x	63.7x	103x	110x	71.1x	52x
EV / FCF	178x	-19.9x	-44.6x	29.5x	401x	153x	92.5x
FCF Yield	0.56%	-5.02%	-2.24%	3.39%	0.25%	0.65%	1.08%
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%	-	0.11%	0.16%	0.26%
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	743.00	743.00	743.00
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.	114.17x	26.79x	115.67x	0.11%	33.81B
APPLIED MATERIALS, INC.	42.27x	13.04x	37.98x	0.35%	440B
NAURA TECHNOLOGY GROUP CO., LTD.	72.24x	10.86x	55.39x	0.13%	81.87B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	103.69x	21.82x	101.6x	0.08%	55.59B
ASM INTERNATIONAL N.V.	40.51x	10.56x	27.59x	0.44%	49.96B
DISCO CORPORATION	40.8x	13.01x	27.43x	0.96%	45.61B
GLOBALFOUNDRIES INC.	43.38x	4.19x	12.32x	0.07%	32.09B
BE SEMICONDUCTOR INDUSTRIES N.V.	61.04x	20.37x	44.92x	1.37%	22.42B
ACM RESEARCH (SHANGHAI), INC.	83.02x	16.35x	73.49x	0.25%	22.12B
HWATSING TECHNOLOGY CO., LTD.	97.8x	22.1x	80.45x	0.14%	19.89B
Average	69.89x	15.91x	57.68x	0.39%	80.31B
Weighted average by Cap.	55.48x	14.01x	47.38x	0.35%