Company Valuation: HAND Enterprise Solutions Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,534 6,958 8,109 12,144 19,292 15,354 - -
Change - -7.64% 16.54% 49.76% 58.87% -20.41% - -
Enterprise Value (EV) 7,534 6,958 8,109 12,144 19,292 15,354 15,354 15,354
Change - -7.64% 16.54% 49.76% 58.87% -20.41% 0% 0%
P/E 43x 19.9x -277x 65.3x 86x 48.2x 39.3x -
PBR - 1.86x - - - - - -
PEG - 0x 3x -0x 5.4x 1.2x 1.7x -
Capitalization / Revenue - 2.31x - 3.75x 5.65x 4.04x 3.49x 3.01x
EV / Revenue - 0x - 0x 0x 4.04x 3.49x 3.01x
EV / EBITDA - - - - - - - -
EV / EBIT - 0x - 0x 0x 47.2x 39x 31.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.06 - - - - - -
Rate of return - 0.74% - - - - - -
EPS 2 0.2 0.41 -0.03 0.19 0.22 0.31 0.38 -
Distribution rate - 14.6% - - - - - -
Net sales 1 - 3,007 - 3,235 3,415 3,804 4,399 5,103
EBITDA - 563 - - - - - -
EBIT 1 - 467.6 - 179.8 229.8 325.5 394 494
Net income 1 197.1 437.8 -25.38 188.4 226.6 305.5 390 487
Net Debt - - - - - - - -
Reference price 2 8.59 8.14 8.31 12.40 18.92 14.95 14.95 14.95
Nbr of stocks (in thousands) 877,055 854,804 975,787 979,316 1,019,667 1,022,942 - -
Announcement Date 25/04/22 24/04/23 23/04/24 21/04/25 13/04/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
49.83x - - - 2.26B
23.25x3.6x12.66x3.11% 204B
-96.65x15.29x88.53x-.--% 95.64B
10x1.1x5.75x4.82% 82.34B
14.27x2.6x9.81x5.76% 82.89B
19.21x5.05x12.47x2.96% 57.7B
14.2x2.07x8.69x5.49% 46.07B
20.6x1.53x9.68x0.96% 36.55B
19.3x1.56x9.78x1.54% 36.18B
15.89x2.03x9.46x5.44% 32.87B
Average 8.99x 3.87x 18.54x 3.34% 67.65B
Weighted average by Cap. 2.00x 4.55x 21.47x 3.27%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 300170 Stock
  4. Valuation HAND Enterprise Solutions Co., Ltd.