Company Valuation: China Electronics Optics Valley Union Holding Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,593 2,418 2,560 2,807 1,729 1,395
Change - -6.75% 5.86% 9.65% -38.42% -19.29%
Enterprise Value (EV) 1 6,821 6,676 8,217 8,990 8,692 8,505
Change - -2.12% 23.07% 9.42% -3.32% -2.15%
P/E 5.7x 3.86x 4.87x 5.69x 18.1x 43.4x
PBR 0.38x 0.33x 0.33x 0.35x 0.22x 0.17x
PEG - 0.1x -0.3x -1.06x -0.2x -0.7x
Capitalization / Revenue 0.85x 0.53x 0.46x 0.54x 0.48x 0.36x
EV / Revenue 2.24x 1.47x 1.49x 1.72x 2.42x 2.17x
EV / EBITDA 9.15x 7.95x 7.22x 8.52x 14.7x 11.8x
EV / EBIT 10.5x 8.71x 7.66x 9.26x 16.9x 12.6x
EV / FCF 6.7x 19.1x -62.5x 10.3x -11.1x -57.4x
FCF Yield 14.9% 5.23% -1.6% 9.7% -8.99% -1.74%
Dividend per Share 2 0.0168 0.0203 0.0219 0.023 - 0.0043
Rate of return 4.81% 6.23% 6.35% 6.03% - 2.23%
EPS 2 0.0613 0.0845 0.0708 0.067 0.013 0.004454
Distribution rate 27.4% 24% 30.9% 34.3% - 96.5%
Net sales 1 3,049 4,531 5,523 5,221 3,589 3,920
EBITDA 1 745.5 839.5 1,138 1,056 589.6 722.9
EBIT 1 649.9 766.5 1,072 971.3 512.9 672.9
Net income 1 464.3 640.2 536.1 506.7 95.75 32.59
Net Debt 1 4,228 4,258 5,656 6,183 6,963 7,110
Reference price 2 0.3494 0.3259 0.3450 0.3812 0.2349 0.1932
Nbr of stocks (in thousands) 7,421,354 7,421,354 7,421,354 7,363,834 7,359,326 7,221,946
Announcement Date 20/04/21 21/04/22 21/04/23 16/04/24 17/04/25 23/04/26
1CNY in Million2CNY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 118M
65.15x - - - 70.03B
12.7x4.44x11.39x3.79% 40.22B
18.87x4.07x16.38x1.3% 29.17B
5.63x0.73x1.53x8.79% 27.38B
14.61x3.17x15.15x2.39% 27.01B
8.31x1.49x8.38x4.26% 27.69B
10.24x2.01x7.75x4.1% 20.59B
8.36x2.94x6.88x-.--% 20.05B
7.32x0.81x2.95x3.05% 18.72B
Average 16.80x 2.46x 8.80x 3.46% 28.1B
Weighted average by Cap. 24.63x 2.66x 9.35x 3.58%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Electronics Optics Valley Union Holding Company Limited

Historical PBR trend

Valuation ratios - PBR - China Electronics Optics Valley Union Holding Company Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Electronics Optics Valley Union Holding Company Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Electronics Optics Valley Union Holding Company Limited

  1. Stock Market
  2. Stocks
  3. 798 Stock
  4. Valuation China Electronics Optics Valley Union Holding Company Limited