Company Valuation: Appotronics Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 15,552 11,350 11,939 6,674 8,468 4,729 - -
Change - -27.02% 5.19% -44.1% 26.88% -44.16% - -
Enterprise Value (EV) 1 15,552 10,706 11,271 5,605 7,990 4,037 3,951 3,776
Change - -31.16% 5.28% -50.28% 42.56% -49.48% -2.13% -4.42%
P/E 67.4x 95.6x 118x 247x -31x 76.7x 22.9x 33.2x
PBR 6.38x 4.29x 4.24x 2.48x 3.49x 1.55x 1.43x -
PEG - -2x -7.7x -3.4x 0x -1x 0x -1.1x
Capitalization / Revenue 6.23x 4.47x 5.39x 2.76x 4.95x 3.2x 1.89x 2.18x
EV / Revenue 6.23x 4.21x 5.08x 2.32x 4.67x 2.73x 1.58x 1.74x
EV / EBITDA - - - - - - - -
EV / EBIT 65.4x 800x 325x 713x -35.1x 16.5x 10.9x -
EV / FCF -240x 1,068x 45.2x -3,082x 276x 17x 14.1x -
FCF Yield -0.42% 0.09% 2.21% -0.03% 0.36% 5.87% 7.11% -
Dividend per Share 2 0.105 0.054 0.07 0.025 - 0.09 0.16 -
Rate of return 0.31% 0.22% 0.27% 0.17% - 0.9% 1.6% -
EPS 2 0.51 0.26 0.22 0.06 -0.6 0.13 0.435 0.3
Distribution rate 20.6% 20.8% 31.8% 41.7% - 69.2% 36.8% -
Net sales 1 2,498 2,541 2,217 2,419 1,709 1,476 2,507 2,169
EBITDA 365.6 147.1 166.5 244.8 100 - - -
EBIT 1 237.7 13.39 34.68 7.857 -227.6 244 361 -
Net income 1 233.4 119.4 102 27.95 -273.6 -53.26 203.8 140.1
Net Debt 1 - -644.5 -667.4 -1,070 -478.2 -692.3 -778.3 -952.9
Reference price 2 34.350 24.860 25.880 14.790 18.570 9.970 9.970 9.970
Nbr of stocks (in thousands) 452,757 456,565 461,311 451,264 456,017 456,017 - -
Announcement Date 25/02/22 27/02/23 23/02/24 27/02/25 28/02/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
76.69x2.61x - 0.9% 671M
33.83x11.56x21.57x0.84% 106B
29.33x1.37x15.68x-.--% 43.42B
46.41x6.96x32.67x1.7% 42.59B
24.93x2.03x9.74x1.33% 35.03B
31.38x4.79x19.1x-.--% 30.38B
34.54x2.23x15.93x1.51% 29.47B
9.42x5.43x11.15x2.05% 23.07B
31.58x4.84x19.3x0.73% 18.21B
28.51x1.55x13.52x0.44% 13.68B
Average 34.66x 4.34x 17.63x 0.95% 34.29B
Weighted average by Cap. 31.87x 6.14x 19.14x 0.93%

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. 688007 Stock
  4. Valuation Appotronics Corporation Limited