Company Valuation: Shenzhen Clou Electronics Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,239 13,069 9,317 7,225 12,788 7,376 - -
Change - 58.63% -28.71% -22.46% 77.01% -42.32% - -
Enterprise Value (EV) 8,239 13,069 9,317 7,225 12,788 7,376 7,376 7,376
Change - 58.63% -28.71% -22.46% 77.01% -42.32% 0% 0%
P/E -12.4x -129x -16.5x -15.6x -81.8x 29.4x 11.6x 12.6x
PBR - 20.2x 9.9x 14.5x 35.9x 12.3x 5.44x 5.13x
PEG - 1.5x -0x 0.9x 1.2x -0x 0x -1.6x
Capitalization / Revenue - 3.69x 2.22x 1.63x 2.03x 0.9x 0.68x 0.62x
EV / Revenue - 0x 0x 0x 0x 0.9x 0.68x 0.62x
EV / EBITDA - 0x - -0x 0x 13.9x 8.9x 6.94x
EV / EBIT - -0x -0x -0x 0x 24.5x 8.98x 9.13x
EV / FCF - - - - 0x 7.04x 5.02x -
FCF Yield - - - - 1.02% 14.2% 19.9% -
Dividend per Share 2 - - - - - 0.12 0.15 -
Rate of return - - - - - 2.72% 3.4% -
EPS 2 -0.4723 -0.0719 -0.3398 -0.2793 -0.0941 0.15 0.38 0.35
Distribution rate - - - - - 80% 39.5% -
Net sales 1 - 3,539 4,200 4,431 6,310 8,209 10,923 11,976
EBITDA 1 - 259.3 - -34.67 281.5 529 829 1,063
EBIT 1 - -147.8 -382.3 -452.1 128.3 301 821 808
Net income 1 -665.2 -101.3 -528.6 -463.9 -156.2 241 635 577
Net Debt - - - - - - - -
Reference price 2 5.850 9.280 5.610 4.350 7.700 4.410 4.410 4.410
Nbr of stocks (in thousands) 1,408,349 1,408,349 1,660,817 1,660,817 1,660,817 1,672,551 - -
Announcement Date 4/26/22 4/28/23 3/21/24 3/21/25 3/20/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.27x - - 2.73% 1.1B
25.13x3.01x16.44x2.06% 241B
14.71x1.84x8.32x3.48% 213B
31.02x3.97x18.35x1.58% 190B
39.2x5.82x24.51x1% 172B
46.37x6.22x27.89x1.07% 156B
41.95x6.9x27.73x0.1% 97.58B
90.63x11.29x64.34x0.35% 94.78B
31.56x5.11x17.77x1.43% 86.01B
33.46x7.24x22.73x0.55% 56.26B
Average 38.33x 5.71x 25.34x 1.43% 130.71B
Weighted average by Cap. 35.46x 4.92x 22.50x 1.59%

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. 002121 Stock
  4. Valuation Shenzhen Clou Electronics Co., Ltd.