Valuation TCL Electronics Holdings Limited OTC Markets

Stocks

Market Closed - OTC Markets 19:11:14 13/08/2026 +04			5-day change	1st Jan Change
2.050 ^USD	-2.38%		-2.38%	+50.79%

08-17	Tcl Unveils Inspiration Habitat Featuring Sqd-Mini Led Displays, Nxtpaper Mobile Devices, Rayneo Smart Glasses and Upgraded Nxthome At Ifa 2026	CI
07-16	Hong Kong Stocks Advance; TCL Electronics Slides on HK$5.6 Billion Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,044	7,824	6,394	16,008	26,167	40,083	-	-
Change	-	-22.1%	-18.28%	150.35%	63.46%	53.18%	-	-
Enterprise Value (EV) ¹	4,533	7,824	6,394	16,008	19,182	26,946	31,070	22,133
Change	-	72.6%	-18.28%	150.35%	19.83%	40.47%	15.31%	-28.77%
P/E	8.53x	17.5x	8.5x	9.11x	10.6x	12.9x	10.2x	8.64x
PBR	0.56x	0.48x	0.38x	0.93x	1.3x	1.87x	1.62x	1.43x
PEG	-	-0.3x	0.1x	0x	0.3x	0.5x	0.4x	0.5x
Capitalization / Revenue	0.13x	0.11x	0.08x	0.16x	0.23x	0.31x	0.25x	0.23x
EV / Revenue	0.06x	0.11x	0.08x	0.16x	0.17x	0.21x	0.19x	0.12x
EV / EBITDA	1.6x	2.93x	2.04x	3.69x	3.61x	5.55x	5.13x	3.37x
EV / EBIT	2.66x	5.53x	3.29x	5.02x	4.87x	7.08x	5.97x	3.63x
EV / FCF	-	-	-	-	4.83x	4.53x	72.7x	2.96x
FCF Yield	-	-	-	-	20.7%	22.1%	1.37%	33.7%
Dividend per Share ²	0.167	0.127	0.16	0.318	0.498	0.6117	0.7974	0.9234
Rate of return	4.12%	4.06%	6.27%	5.01%	4.8%	3.85%	5.02%	5.81%
EPS ²	0.475	0.1787	0.3001	0.6972	0.9824	1.234	1.565	1.84
Distribution rate	35.2%	71.1%	53.3%	45.6%	50.7%	49.6%	50.9%	50.2%
Net sales ¹	74,847	71,351	78,986	99,322	114,583	129,868	162,560	177,139
EBITDA ¹	2,832	2,673	3,138	4,343	5,313	4,857	6,059	6,575
EBIT ¹	1,703	1,414	1,943	3,188	3,939	3,804	5,205	6,103
Net income ¹	1,184	447	743.6	1,759	2,495	3,094	3,926	4,617
Net Debt ¹	-5,511	-	-	-	-6,985	-13,137	-9,012	-17,950
Reference price ²	4.05	3.13	2.55	6.35	10.38	15.90	15.90	15.90
Nbr of stocks (in thousands)	2,479,959	2,499,780	2,507,569	2,520,935	2,520,935	2,520,935	-	-
Announcement Date	11/03/22	10/03/23	28/03/24	21/03/25	27/03/26	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DIXON TECHNOLOGIES (INDIA) LIMITED	82.16x	1.8x	46.95x	0.08%	9.24B
TCL ELECTRONICS HOLDINGS LIMITED	13.02x	0.21x	5.64x	3.81%	5.17B
HISENSE VISUAL TECHNOLOGY CO., LTD.	12.06x	-	-	4.16%	4.93B
SHENZHEN KTC TECHNOLOGY CO., LTD.	15.4x	-	-	1.08%	1.85B
SKYWORTH GROUP LIMITED	9.11x	-	-	-	1.05B
Average	26.35x	1.00x	26.30x	2.28%	4.45B
Weighted average by Cap.	41.55x	1.23x	32.14x	2.02%