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 17,032 - -
Change - -7.64% 16.54% 49.76% 58.87% -11.72% - -
Enterprise Value (EV) 7,534 6,958 8,109 12,144 19,292 17,032 17,032 17,032
Change - -7.64% 16.54% 49.76% 58.87% -11.72% 0% 0%
P/E 43x 19.9x -277x 65.3x 86x 55.5x 43.8x -
PBR - 1.86x - - - - - -
PEG - 0x 3x -0x 5.4x 1.5x 1.6x -
Capitalization / Revenue - 2.31x - 3.75x 5.65x 4.45x 3.87x 3.34x
EV / Revenue - 0x - 0x 0x 4.45x 3.87x 3.34x
EV / EBITDA - - - - - - - -
EV / EBIT - 0x - 0x 0x 55.1x 43.2x 34.5x
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 0.3 0.38 -
Distribution rate - 14.6% - - - - - -
Net sales 1 - 3,007 - 3,235 3,415 3,825 4,399 5,103
EBITDA - 563 - - - - - -
EBIT 1 - 467.6 - 179.8 229.8 309 394 494
Net income 1 197.1 437.8 -25.38 188.4 226.6 307 390 487
Net Debt - - - - - - - -
Reference price 2 8.59 8.14 8.31 12.40 18.92 16.65 16.65 16.65
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.($)
55.5x - - - 2.52B
22.19x3.61x12.6x3.02% 211B
-102.72x16.28x94.23x-.--% 102B
12.28x1.36x7.12x3.91% 102B
15.34x2.8x10.59x5.36% 89.66B
20.46x5.35x13.13x2.8% 61.3B
14.8x2.16x9.15x5.28% 47.94B
20.64x1.69x10.75x1.42% 39.83B
21.15x1.56x9.88x0.9% 39.45B
18.35x2.36x11.29x4.71% 38.18B
Average 9.80x 4.13x 19.86x 3.04% 73.28B
Weighted average by Cap. 1.80x 4.73x 22.46x 3.03%

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.