Company Valuation: Miracle Automation Engineering Co.Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,754 9,164 5,391 6,153 6,122 9,099
Change - 144.13% -41.17% 14.14% -0.51% 48.62%
Enterprise Value (EV) 1 4,473 9,987 6,863 7,210 7,206 10,202
Change - 123.26% -31.28% 5.05% -0.04% 41.56%
P/E 63.3x 59.4x 26.7x -13.8x -24.2x 162x
PBR 1.94x 4.41x 2.46x 2.92x 3.16x 4.48x
PEG - 0x 0.9x 0x 0.6x -1x
Capitalization / Revenue 1.04x 2.43x 1.24x 1.7x 2.07x 3.29x
EV / Revenue 1.25x 2.64x 1.58x 1.99x 2.43x 3.69x
EV / EBITDA 18.6x 30.7x 25.7x -23x -178x 66.4x
EV / EBIT 47.2x 52.4x 46.7x -16.2x -39.9x 404x
EV / FCF -15.6x -122x -25.1x 55.1x -120x -1,322x
FCF Yield -6.41% -0.82% -3.98% 1.82% -0.83% -0.08%
Dividend per Share 2 0.049 0.03 0.01 - 0.02 0.05
Rate of return 0.48% 0.12% 0.07% - 0.13% 0.22%
EPS 2 0.16 0.4066 0.53 -1.09 -0.63 0.14
Distribution rate 30.6% 7.38% 1.89% - -3.17% 35.7%
Net sales 1 3,592 3,779 4,351 3,616 2,960 2,763
EBITDA 1 240.9 324.9 267.5 -313.6 -40.51 153.7
EBIT 1 94.69 190.4 147.1 -443.9 -180.6 25.27
Net income 1 61.05 150.6 198.5 -415 -255.1 54.68
Net Debt 1 719.4 822.8 1,472 1,056 1,084 1,103
Reference price 2 10.13 24.16 14.16 15.09 15.22 22.62
Nbr of stocks (in thousands) 370,549 379,299 380,719 407,767 402,233 402,233
Announcement Date 14/04/21 18/04/22 17/04/23 25/04/24 24/04/25 27/04/26
1CNY in Million2CNY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 925M
29.73x5.09x18.5x0.88% 117B
26.11x4.78x16.76x2.3% 34.87B
20.24x1.73x12.45x2.32% 29.45B
28.47x3.82x14.43x0.12% 27.99B
19.3x3.29x10.53x1.58% 27.4B
20.89x3.03x13.08x1.12% 25.47B
23.42x2.86x12.34x1.61% 25.1B
96.63x35.29x77.56x0.39% 24.06B
24.87x3.13x15.31x1.82% 22.61B
Average 32.18x 7.00x 21.22x 1.35% 33.5B
Weighted average by Cap. 30.90x 6.22x 19.95x 1.25%

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. 002009 Stock
  4. Valuation Miracle Automation Engineering Co.Ltd
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!