Valuation Himile Mechanical Science and Technology (Shandong) Co., Ltd

Stocks

End-of-day quote Shenzhen S.E. 28/10/2026			5-day change	1st Jan Change
37.62 ^CNY	-1.54%		-3.39%	-35.45%

10-28	Himile Mechanical Science and Technology Co., Ltd Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
08-31	Himile Mechanical H1 Profit Down 5%, Revenue Climbs 14%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,208	18,445	23,603	40,080	67,486	43,561	-	-
Change	-	-16.95%	27.97%	69.81%	68.38%	-35.45%	-	-
Enterprise Value (EV) ¹	22,208	18,445	23,603	40,080	66,220	41,894	41,143	40,229
Change	-	-16.95%	27.97%	69.81%	65.22%	-36.74%	-1.79%	-2.22%
P/E	21.1x	15.4x	14.7x	19.8x	28.2x	16.4x	13.5x	11.1x
PBR	3.41x	2.52x	2.77x	4.06x	5.62x	3.14x	2.73x	2.35x
PEG	-	1.1x	0.4x	0.8x	1.5x	1.5x	0.6x	0.5x
Capitalization / Revenue	3.7x	2.78x	3.29x	4.55x	6.09x	3.4x	2.99x	2.62x
EV / Revenue	3.7x	2.78x	3.29x	4.55x	5.98x	3.27x	2.83x	2.42x
EV / EBITDA	15.2x	11.2x	11x	15.2x	21.2x	12.1x	10x	8.1x
EV / EBIT	18.5x	13.6x	12.8x	17.5x	24.1x	13.8x	11.2x	8.93x
EV / FCF	-	-	-	52.2x	535x	44x	26.9x	20x
FCF Yield	-	-	-	1.92%	0.19%	2.27%	3.72%	5.01%
Dividend per Share ²	0.5172	0.2586	0.431	0.2759	0.6897	0.7264	0.8349	0.9209
Rate of return	2.7%	1.62%	2.1%	0.8%	1.18%	1.93%	2.22%	2.45%
EPS ²	0.9079	1.038	1.4	1.745	2.069	2.3	2.797	3.404
Distribution rate	57%	24.9%	30.8%	15.8%	33.3%	31.6%	29.9%	27.1%
Net sales ¹	6,008	6,642	7,166	8,813	11,078	12,819	14,559	16,623
EBITDA ¹	1,457	1,642	2,152	2,629	3,119	3,452	4,103	4,967
EBIT ¹	1,197	1,354	1,844	2,294	2,743	3,031	3,678	4,504
Net income ¹	1,053	1,200	1,612	2,011	2,393	2,636	3,134	3,689
Net Debt ¹	-	-	-	-	-1,267	-1,667	-2,417	-3,332
Reference price ²	19.14	15.97	20.53	34.61	58.28	37.62	37.62	37.62
Nbr of stocks (in thousands)	1,160,000	1,155,280	1,149,622	1,157,910	1,157,910	1,157,910	-	-
Announcement Date	30/03/22	29/03/23	15/03/24	17/03/25	30/03/26	-	-	-

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.($)
HIMILE MECHANICAL SCIENCE AND TECHNOLOGY (SHANDONG) CO., LTD	16.35x	3.27x	12.14x	1.93%	6.53B
PARKER-HANNIFIN CORPORATION	29.45x	5.26x	19.18x	0.89%	115B
ATLAS COPCO AB	31.03x	4.87x	18.38x	1.72%	88.57B
W.W. GRAINGER, INC.	28.84x	3.29x	19.03x	0.72%	63.15B
FASTENAL COMPANY	40.5x	6.32x	27.89x	1.88%	59.03B
KEYSIGHT TECHNOLOGIES, INC.	39.31x	7.96x	23.3x	-.--%	57.12B
FANUC CORPORATION	24.58x	4.73x	16.3x	2.43%	34.54B
INGERSOLL RAND INC.	30.12x	3.98x	15.01x	0.11%	29.27B
DOVER CORPORATION	22.9x	3.31x	14.27x	1.02%	27.66B
SMC CORPORATION	18.89x	3.19x	10.28x	1.59%	26.13B
Average	28.20x	4.62x	17.58x	1.23%	50.7B
Weighted average by Cap.	30.68x	5.03x	19.25x	1.15%