Valuation Hesai Group Hong Kong S.E.

Stocks

Market Closed - Hong Kong S.E. Other stock markets 12:08:41 31/07/2026 +04			5-day change	1st Jan Change
16.76 ^HKD	+5.61%		+9.61%	-24.63%

07-10	Hesai's 8-for-1 Share Split Becomes Effective	MT
05-20	Hesai Group Secures Design Win from Top European Oem, Adds 1 Million-Unit Order	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,931	12,859	24,464	17,859	-	-
Change	-	62.13%	90.24%	-27%	-	-
Enterprise Value (EV) ¹	6,663	10,290	23,527	15,087	14,990	13,993
Change	-	54.44%	128.65%	-35.87%	-0.64%	-6.65%
P/E	-16.6x	-128x	52.6x	32.2x	18.5x	13x
PBR	2.08x	3.37x	2.43x	1.88x	1.73x	1.54x
PEG	0.4x	1.6x	-0x	1.7x	0.2x	0.3x
Capitalization / Revenue	4.23x	6.19x	8.08x	4.11x	2.91x	2.21x
EV / Revenue	3.55x	4.95x	7.77x	3.47x	2.44x	1.73x
EV / EBITDA	-13.7x	-141x	80.4x	25.2x	13.7x	8.55x
EV / EBIT	-11.7x	-50.2x	139x	34.8x	17.4x	10.4x
EV / FCF	-18.6x	-49.5x	-104x	-66x	72.3x	32.4x
FCF Yield	-5.36%	-2.02%	-0.96%	-1.51%	1.38%	3.09%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-3.81	-0.79	2.98	3.541	6.174	8.778
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,877	2,077	3,028	4,348	6,135	8,069
EBITDA ¹	-485.3	-73.1	292.5	598.8	1,092	1,637
EBIT ¹	-571.6	-204.9	168.8	432.9	862.8	1,348
Net income ¹	-476	-102.4	435.9	545.2	905.3	1,281
Net Debt ¹	-1,269	-2,570	-936.5	-2,772	-2,868	-3,866
Reference price ²	63.18	100.87	156.67	114.16	114.16	114.16
Nbr of stocks (in thousands)	125,535	127,478	156,142	156,440	-	-
Announcement Date	11/03/24	10/03/25	24/03/26	-	-	-

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.($)
UBTECH ROBOTICS CORP LTD	-121.72x	8.5x	-122.71x	-.--%	5.23B
SHENZHEN DOBOT CORP LTD	-92.4x	11.91x	-136.42x	4.72%	1.38B
BEIJING YUNJI TECHNOLOGY CO., LTD.	-99.91x	24.5x	-326.97x	-	1.36B
NORBIT ASA	21.33x	3.68x	12.7x	2.85%	1.18B
GUANGDONG HUAYAN ROBOTICS CO., LTD.	280.27x	4.92x	139.08x	-	661M
Average	-2.49x	10.70x	-86.86x	2.52%	1.96B
Weighted average by Cap.	-70.26x	10.37x	-118.99x	1.27%