Company Valuation: Quectel Wireless Solutions Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 29,641 19,053 14,197 17,908 27,461 28,102 - -
Change - -35.72% -25.49% 26.14% 53.35% 2.33% - -
Enterprise Value (EV) 1 30,439 19,926 14,570 18,239 27,299 27,108 28,102 25,159
Change - -34.54% -26.88% 25.18% 49.67% -0.7% 3.67% -10.47%
P/E 73.9x 30.6x 158x 30.7x 29.8x 23.3x 21.7x 19x
PBR 9.26x 5.12x 3.92x 4.48x 3.64x 3.63x 3.16x 2.75x
PEG - 0.6x -1.8x 0x 0.7x 0.8x 2.98x 1.3x
Capitalization / Revenue 2.63x 1.34x 1.02x 0.96x 1.13x 0.92x 0.79x 0.68x
EV / Revenue 2.7x 1.4x 1.05x 0.98x 1.12x 0.88x 0.79x 0.61x
EV / EBITDA 53.7x 22.5x 34.3x 19.9x 23.2x 16x 15x 12x
EV / EBIT 84.5x 32.6x 177x 31.1x 33.5x 22.9x 21.1x 16.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.2904 0.5102 0.0786 0.1857 0.2714 0.3428 0.4143 -
Rate of return 0.36% 0.99% 0.2% 0.38% 0.4% 0.49% 0.59% -
EPS 2 1.083 1.684 0.2429 1.593 2.286 2.99 3.208 3.67
Distribution rate 26.8% 30.3% 32.4% 11.7% 11.9% 11.5% 12.9% -
Net sales 1 11,262 14,230 13,861 18,594 24,326 30,643 35,572 41,209
EBITDA 1 566.4 884 425.2 916.7 1,176 1,697 1,880 2,094
EBIT 1 360.2 611.4 82.44 586.6 815.8 1,184 1,330 1,506
Net income 1 358.1 623.8 90.71 588.2 837.1 1,206 1,291 1,479
Net Debt 1 797.7 873.1 372.9 331.1 -162.7 -993.7 - -2,943
Reference price 2 80.02 51.44 38.39 48.89 68.15 69.74 69.74 69.74
Nbr of stocks (in thousands) 370,405 370,405 369,787 366,321 402,953 402,953 - -
Announcement Date 3/7/22 4/12/23 4/22/24 4/23/25 4/23/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22.36x0.85x15.29x0.51% 4.01B
2179.37x42.45x86.97x - 1,948B
32.82x6.68x31.25x0.18% 231B
16.49x2.93x7.41x2.3% 194B
11.4x2.54x6.83x4.15% 183B
15.33x2.45x8.1x2.76% 74.71B
16.12x1.48x5.02x3.15% 40.74B
19.66x5.41x9.87x4.82% 31.53B
8.52x0.29x1.16x7.69% 22.66B
12.83x3.24x7.29x7.19% 19.88B
Average 233.49x 6.83x 17.92x 3.64% 274.85B
Weighted average by Cap. 1,550.05x 31.20x 65.72x 2.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 603236 Stock
  4. Valuation Quectel Wireless Solutions Co., Ltd.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!