Valuation TCL Electronics Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:36 2026-08-14 EDT			5-day change	1st Jan Change
16.09 ^HKD	-0.06%		-1.59%	+55.01%

07-16	Hong Kong Stocks Advance; TCL Electronics Slides on HK$5.6 Billion Deal	MT
07-16	TCL Electronics to Acquire Air Conditioner Business for HK$5.6 Billion; Shares Fall 11%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,044	7,824	6,394	16,008	26,167	40,562	-	-
Change	-	-22.1%	-18.28%	150.35%	63.46%	55.01%	-	-
Enterprise Value (EV) ¹	4,533	7,824	6,394	16,008	19,182	27,425	31,549	22,612
Change	-	72.6%	-18.28%	150.35%	19.83%	42.97%	15.04%	-28.33%
P/E	8.53x	17.5x	8.5x	9.11x	10.6x	13x	10.3x	8.74x
PBR	0.56x	0.48x	0.38x	0.93x	1.3x	1.9x	1.64x	1.45x
PEG	-	-0.3x	0.1x	0x	0.3x	0.5x	0.4x	0.5x
Capitalization / Revenue	0.13x	0.11x	0.08x	0.16x	0.23x	0.31x	0.25x	0.23x
EV / Revenue	0.06x	0.11x	0.08x	0.16x	0.17x	0.21x	0.19x	0.13x
EV / EBITDA	1.6x	2.93x	2.04x	3.69x	3.61x	5.65x	5.21x	3.44x
EV / EBIT	2.66x	5.53x	3.29x	5.02x	4.87x	7.21x	6.06x	3.71x
EV / FCF	-	-	-	-	4.83x	4.61x	73.9x	3.03x
FCF Yield	-	-	-	-	20.7%	21.7%	1.35%	33%
Dividend per Share ²	0.167	0.127	0.16	0.318	0.498	0.6117	0.7974	0.9234
Rate of return	4.12%	4.06%	6.27%	5.01%	4.8%	3.8%	4.96%	5.74%
EPS ²	0.475	0.1787	0.3001	0.6972	0.9824	1.234	1.565	1.84
Distribution rate	35.2%	71.1%	53.3%	45.6%	50.7%	49.6%	50.9%	50.2%
Net sales ¹	74,847	71,351	78,986	99,322	114,583	129,868	162,560	177,139
EBITDA ¹	2,832	2,673	3,138	4,343	5,313	4,857	6,059	6,575
EBIT ¹	1,703	1,414	1,943	3,188	3,939	3,804	5,205	6,103
Net income ¹	1,184	447	743.6	1,759	2,495	3,094	3,926	4,617
Net Debt ¹	-5,511	-	-	-	-6,985	-13,137	-9,012	-17,950
Reference price ²	4.05	3.13	2.55	6.35	10.38	16.09	16.09	16.09
Nbr of stocks (in thousands)	2,479,959	2,499,780	2,507,569	2,520,935	2,520,935	2,520,935	-	-
Announcement Date	3/11/22	3/10/23	3/28/24	3/21/25	3/27/26	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TCL ELECTRONICS HOLDINGS LIMITED	13.04x	0.21x	5.65x	3.8%	5.17B
DIXON TECHNOLOGIES (INDIA) LIMITED	80.28x	1.75x	45.87x	0.08%	9.03B
HISENSE VISUAL TECHNOLOGY CO., LTD.	11.86x	-	-	4.23%	4.84B
SHENZHEN KTC TECHNOLOGY CO., LTD.	15.93x	-	-	1.04%	1.91B
SKYWORTH GROUP LIMITED	9.33x	-	-	-	1.08B
Average	26.09x	0.98x	25.76x	2.29%	4.4B
Weighted average by Cap.	40.40x	1.19x	31.22x	2.04%