Company Valuation: Rockchip Electronics Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 56,622 28,472 26,268 45,642 74,400 78,471 - -
Change - -49.72% -7.74% 73.76% 63.01% 5.47% - -
Enterprise Value (EV) 56,622 27,786 26,268 45,642 74,400 78,471 78,471 78,471
Change - -50.93% -5.46% 73.76% 63.01% 5.47% 0% 0%
P/E 93.8x 95.6x 198x 77.5x 72.5x 54.5x 42.5x 35.2x
PBR 20x - 7.2x 14.5x 17.2x 13.9x 10.7x 8.26x
PEG - -1.9x -3.6x 0x 1x 1.4x 1.5x 1.7x
Capitalization / Revenue 20.8x 14x 12.3x 14.6x 16.9x 13.6x 10.8x 8.93x
EV / Revenue 0x 0x 0x 0x 0x 13.6x 10.8x 8.93x
EV / EBITDA 0x 0x 0x 0x 0x 48.9x 38x 34.8x
EV / EBIT 0x 0x 0x 0x 0x 52.8x 40.5x 32.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.85 0.25 0.2 0.9 1.5 1.399 1.829 -
Rate of return 0.62% 0.36% 0.32% 0.82% 0.84% 0.74% 0.97% -
EPS 2 1.46 0.72 0.32 1.42 2.46 3.45 4.422 5.34
Distribution rate 58.2% 34.7% 62.5% 63.4% 61% 40.6% 41.4% -
Net sales 1 2,719 2,030 2,135 3,136 4,402 5,753 7,262 8,784
EBITDA 1 762.5 427.6 262.7 739.2 1,251 1,605 2,068 2,254
EBIT 1 601.1 257.2 82.79 611.2 1,117 1,485 1,936 2,417
Net income 1 603.4 297.4 134.9 594.9 1,040 1,429 1,848 2,248
Net Debt - -686.3 - - - - - -
Reference price 2 136.90 68.81 63.40 110.06 178.28 188.00 188.00 188.00
Nbr of stocks (in thousands) 413,602 413,781 414,322 414,703 417,321 417,397 - -
Announcement Date 1/26/22 4/9/23 4/11/24 4/15/25 4/9/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
54.49x - - 0.74% 11.62B
52.48x8.35x42.9x1.54% 176B
60.88x9.06x17.4x-.--% 95.26B
41.53x8.95x30.98x1.23% 52.65B
45.84x - - 0.22% 46.27B
7654.11x72.33x2296.01x - 40.8B
36.46x6.73x23.74x1.19% 39.98B
40.61x6.77x27.58x1.08% 31.06B
30.79x7.14x23.52x0.64% 29.56B
37.43x4.11x20.39x1.26% 27.85B
Average 805.46x 15.43x 310.32x 0.88% 55.08B
Weighted average by Cap. 611.79x 13.30x 218.28x 0.96%

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. 603893 Stock
  4. Valuation Rockchip Electronics Co., Ltd.