Company Valuation: Appotronics Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 15,552 11,350 11,939 6,674 8,468 4,610 - -
Change - -27.02% 5.19% -44.1% 26.88% -45.56% - -
Enterprise Value (EV) 1 15,552 10,706 11,271 5,605 7,990 3,957 3,874 3,700
Change - -31.16% 5.28% -50.28% 42.56% -50.48% -2.1% -4.49%
P/E 67.4x 95.6x 118x 247x -31x -37.4x 24.1x 37.4x
PBR 6.38x 4.29x 4.24x 2.48x 3.49x 1.58x 1.45x -
PEG - -2x -7.7x -3.4x 0x 0.7x -0x -1x
Capitalization / Revenue 6.23x 4.47x 5.39x 2.76x 4.95x 4.24x 1.98x 2.57x
EV / Revenue 6.23x 4.21x 5.08x 2.32x 4.67x 3.64x 1.66x 2.06x
EV / EBITDA - - - - - - - -
EV / EBIT 65.4x 800x 325x 713x -35.1x 16.2x 20.8x 35.2x
EV / FCF -240x 1,068x 45.2x -3,082x 276x 16.7x 13.8x -
FCF Yield -0.42% 0.09% 2.21% -0.03% 0.36% 5.99% 7.25% -
Dividend per Share 2 0.105 0.054 0.07 0.025 - 0.135 0.16 -
Rate of return 0.31% 0.22% 0.27% 0.17% - 1.34% 1.58% -
EPS 2 0.51 0.26 0.22 0.06 -0.6 -0.27 0.42 0.27
Distribution rate 20.6% 20.8% 31.8% 41.7% - -50% 38.1% -
Net sales 1 2,498 2,541 2,217 2,419 1,709 1,087 2,330 1,795
EBITDA 365.6 147.1 166.5 244.8 100 - - -
EBIT 1 237.7 13.39 34.68 7.857 -227.6 244 186 105.2
Net income 1 233.4 119.4 102 27.95 -273.6 -122.1 195.8 121.9
Net Debt 1 - -644.5 -667.4 -1,070 -478.2 -653.6 -736.8 -910.7
Reference price 2 34.35 24.86 25.88 14.79 18.57 10.11 10.11 10.11
Nbr of stocks (in thousands) 452,757 456,565 461,311 451,264 456,017 456,017 - -
Announcement Date 2/25/22 A 2/27/23 A 2/23/24 A 2/27/25 A 2/28/26 A - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-38.19x3.72x - 1.31% 701M
32.79x11.6x21.19x0.84% 120B
47.47x7.91x34.41x1.55% 53.19B
26.25x1.22x13.86x-.--% 39.9B
21.2x1.8x8.82x1.44% 35.13B
28.95x2.04x14.19x1.61% 29.24B
28.54x4.35x17.35x-.--% 27.65B
10.31x5.78x16.03x1.45% 26B
31.35x4.78x19.09x0.74% 18.33B
23.23x2.96x12.42x-.--% 16.28B
Average 21.19x 4.62x 17.48x 0.89% 36.69B
Weighted average by Cap. 30.25x 6.54x 19.41x 0.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 688007 Stock
  4. Valuation Appotronics Corporation Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!