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 73,837 - -
Change - -49.72% -7.74% 73.76% 63.01% -0.76% - -
Enterprise Value (EV) 56,622 27,786 26,268 45,642 74,400 73,837 73,837 73,837
Change - -50.93% -5.46% 73.76% 63.01% -0.76% 0% 0%
P/E 93.8x 95.6x 198x 77.5x 72.5x 41.8x 32.5x 24.9x
PBR 20x - 7.2x 14.5x 17.2x 12.5x 9.02x 6.69x
PEG - -1.9x -3.6x 0x 1x 0.6x 1.1x 0.8x
Capitalization / Revenue 20.8x 14x 12.3x 14.6x 16.9x 11.4x 8.85x 7.14x
EV / Revenue 0x 0x 0x 0x 0x 11.4x 8.85x 7.14x
EV / EBITDA 0x 0x 0x 0x 0x 35.8x 27.4x 22.3x
EV / EBIT 0x 0x 0x 0x 0x 37.8x 29x 22.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.85 0.25 0.2 0.9 1.5 1.663 2.204 -
Rate of return 0.62% 0.36% 0.32% 0.82% 0.84% 0.94% 1.25% -
EPS 2 1.46 0.72 0.32 1.42 2.46 4.231 5.451 7.11
Distribution rate 58.2% 34.7% 62.5% 63.4% 61% 39.3% 40.4% -
Net sales 1 2,719 2,030 2,135 3,136 4,402 6,469 8,339 10,342
EBITDA 1 762.5 427.6 262.7 739.2 1,251 2,065 2,694 3,306
EBIT 1 601.1 257.2 82.79 611.2 1,117 1,953 2,547 3,259
Net income 1 603.4 297.4 134.9 594.9 1,040 1,845 2,399 3,013
Net Debt - -686.3 - - - - - -
Reference price 2 136.90 68.81 63.40 110.06 178.28 176.90 176.90 176.90
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.($)
41.81x - - 0.94% 10.97B
58x9.3x46.79x1.4% 201B
53.45x9.12x16.2x-.--% 101B
47.43x10.12x35.23x1.16% 62.12B
54.92x9.66x34.8x0.87% 57.5B
41.35x - - 0.19% 53B
9373.61x70.84x2248.64x - 40.13B
27.72x7.25x21.95x1.54% 34.42B
44.5x7.68x30.52x0.87% 36.69B
33.05x7.83x25.68x0.66% 34.81B
Average 977.58x 16.47x 307.48x 0.85% 63.2B
Weighted average by Cap. 642.07x 13.42x 190.58x 0.9%

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.