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 92,579 - -
Change - -49.72% -7.74% 73.76% 63.01% 24.43% - -
Enterprise Value (EV) 56,622 27,786 26,268 45,642 74,400 92,579 92,579 92,579
Change - -50.93% -5.46% 73.76% 63.01% 24.43% 0% 0%
P/E 93.8x 95.6x 198x 77.5x 72.5x 64.3x 50.2x 41.5x
PBR 20x - 7.2x 14.5x 17.2x 16.4x 12.6x 9.74x
PEG - -1.9x -3.6x 0x 1x 1.6x 1.8x 2x
Capitalization / Revenue 20.8x 14x 12.3x 14.6x 16.9x 16.1x 12.7x 10.5x
EV / Revenue 0x 0x 0x 0x 0x 16.1x 12.7x 10.5x
EV / EBITDA 0x 0x 0x 0x 0x 57.7x 44.8x 41.1x
EV / EBIT 0x 0x 0x 0x 0x 62.3x 47.8x 38.3x
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% 0.63% 0.82% -
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 63.40 110.06 178.28 221.80 221.80 221.80
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.($)
64.29x - - 0.63% 13.67B
56.02x8.91x44.98x1.41% 185B
68.68x10.19x19.56x-.--% 109B
48.15x9.71x35.84x0.99% 52.67B
53.24x - - 0.19% 53.62B
9129x86.51x2746.1x - 48.55B
52.42x7.45x28.94x0.79% 42.54B
24.48x6.75x18.9x1.38% 32.65B
43.88x7.31x29.79x1% 33.48B
33.3x7.72x25.41x0.6% 31.89B
Average 957.35x 18.07x 368.69x 0.78% 60.29B
Weighted average by Cap. 784.36x 15.86x 278.79x 0.84%

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.