Company Valuation: Huizhong Instrumentation Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,224 2,492 1,873 2,453 1,910 2,492
Change - 12.06% -24.86% 30.98% -22.11% 30.43%
Enterprise Value (EV) 1 1,963 2,299 1,712 2,268 1,685 2,215
Change - 17.16% -25.53% 32.45% -25.71% 31.43%
P/E 17.6x 16.1x 17.3x 23.4x 33.1x 37.9x
PBR 2.73x 2.66x 1.88x 2.25x 1.71x 2.15x
PEG - 0.7x -0.6x -5.65x -0.7x 2.6x
Capitalization / Revenue 5.23x 4.76x 3.69x 4.95x 4.95x 5.53x
EV / Revenue 4.62x 4.39x 3.37x 4.58x 4.37x 4.92x
EV / EBITDA 12.8x 12.1x 12.3x 16.7x 18x 24.3x
EV / EBIT 14.5x 13.5x 14.7x 20x 24x 32.9x
EV / FCF 45x -41x 35.8x -126x 44.3x 21x
FCF Yield 2.22% -2.44% 2.79% -0.79% 2.26% 4.77%
Dividend per Share 2 0.1917 0.2333 0.0833 0.16 0.0892 0.1
Rate of return 1.73% 1.88% 0.89% 1.31% 0.93% 0.8%
EPS 2 0.6311 0.773 0.5431 0.5206 0.2895 0.3321
Distribution rate 30.4% 30.2% 15.3% 30.7% 30.8% 30.1%
Net sales 1 425.2 523.5 507.5 495.7 385.7 450.5
EBITDA 1 153.8 190.4 138.7 135.5 93.45 91.13
EBIT 1 135.2 170 116.7 113.1 70.18 67.28
Net income 1 127 155.2 108.5 104.3 57.72 66.21
Net Debt 1 -261.4 -192.7 -160.4 -184.8 -225.5 -277.3
Reference price 2 11.10 12.44 9.38 12.19 9.59 12.57
Nbr of stocks (in thousands) 200,366 200,311 199,753 201,217 199,214 198,238
Announcement Date 30/03/21 21/04/22 24/04/23 22/04/24 17/04/25 23/04/26
1CNY in Million2CNY
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 302M
42.43x8.6x25.17x-.--% 61.65B
514.31x - - - 19.42B
27.66x4.08x14.56x0.38% 17.64B
36.22x8.24x26.79x0.58% 9.87B
180.33x13.39x71.16x-.--% 8.45B
32.88x3.72x18.08x0.29% 7.75B
46.19x5.24x21.17x - 6.95B
144.95x - - - 6.93B
Average 128.12x 7.21x 29.49x 0.25% 15.44B
Weighted average by Cap. 119.38x 7.67x 26.37x 0.14%

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. 300371 Stock
  4. Valuation Huizhong Instrumentation Co., Ltd.