Valuation WeRide Inc. OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-22	WeRide Inc., Geely Farizon New Energy Commercial Vehicle Group and Kwoon Chung Bus Holdings Limited Launch Right-Hand-Drive Robotaxis at 2026 International Automotive & Supply Chain Expo (Hong Kong)	CI
06-22	WeRide Teams Up With Geely Farizon, Kwoon Chung Bus to Deliver Right-Hand-Drive Robotaxis	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	28,410	20,776	12,041	-	-
Change	-	-26.87%	-42.05%	-	-
Enterprise Value (EV) ¹	23,665	14,534	7,572	9,112	10,648
Change	-	-38.59%	-47.9%	20.33%	16.86%
P/E	-12.1x	-11.3x	-13.4x	-15.6x	957x
PBR	4.32x	2.37x	2.06x	2.42x	2.53x
PEG	0.2x	0.3x	0.3x	1.1x	-9x
Capitalization / Revenue	78.7x	30.3x	11x	5.93x	2.31x
EV / Revenue	65.5x	21.2x	6.95x	4.49x	2.05x
EV / EBITDA	-11.4x	-8.65x	-4.75x	-6.62x	-16.8x
EV / EBIT	-10.8x	-7.87x	-4.32x	-5.86x	-11.1x
EV / FCF	-34.9x	-9.26x	-3.39x	-4.5x	-8.8x
FCF Yield	-2.86%	-10.8%	-29.5%	-22.2%	-11.4%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-8.54	-5.37	-2.73	-2.35	0.0382
Distribution rate	-	-	-	-	-
Net sales ¹	361.1	684.6	1,090	2,030	5,204
EBITDA ¹	-2,084	-1,680	-1,593	-1,377	-633.2
EBIT ¹	-2,185	-1,847	-1,755	-1,554	-960.2
Net income ¹	-2,517	-1,655	-1,555	-1,417	-677.3
Net Debt ¹	-4,745	-6,242	-4,468	-2,929	-1,392
Reference price ²	103.50	60.71	36.60	36.60	36.60
Nbr of stocks (in thousands)	274,493	342,205	328,956	-	-
Announcement Date	3/14/25	3/23/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IBM	29.29x	4.68x	16.32x	2.23%	284B
SNOWFLAKE INC.	-91.52x	14.46x	83.72x	-.--%	90.57B
ACCENTURE PLC	10.19x	1.12x	5.87x	4.73%	83.95B
TATA CONSULTANCY SERVICES LTD.	13.24x	2.4x	8.92x	6.26%	77.74B
RELX PLC	18.88x	4.98x	12.29x	3.01%	56.49B
INFOSYS LIMITED	13.89x	2.03x	8.49x	5.61%	45.19B
FUJITSU LIMITED	19.13x	1.54x	9.65x	1.5%	35.77B
NEC CORPORATION	20.15x	1.48x	9.47x	0.98%	35.46B
HCL TECHNOLOGIES LIMITED	15.61x	1.99x	9.27x	5.54%	32.37B
Average	5.43x	3.85x	18.22x	3.32%	82.38B
Weighted average by Cap.	7.43x	4.67x	20.85x	2.98%