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 4,834 - -
Change - -27.02% 5.19% -44.1% 26.88% -42.92% - -
Enterprise Value (EV) 1 15,552 10,706 11,271 5,605 7,990 4,180 4,097 3,923
Change - -31.16% 5.28% -50.28% 42.56% -47.68% -1.99% -4.25%
P/E 67.4x 95.6x 118x 247x -31x -60.6x 193x 57.3x
PBR 6.38x 4.29x 4.24x 2.48x 3.49x 2.02x 2.03x 2.01x
PEG - -2x -7.7x -3.4x 0x 0.9x -1x 0x
Capitalization / Revenue 6.23x 4.47x 5.39x 2.76x 4.95x 4.57x 3.65x 3.13x
EV / Revenue 6.23x 4.21x 5.08x 2.32x 4.67x 3.96x 3.1x 2.54x
EV / EBITDA 42.5x 72.8x 67.7x 22.9x 79.9x 45.9x 19.7x 14.9x
EV / EBIT 65.4x 800x 325x 713x -35.1x -149x 90.1x 34.4x
EV / FCF -240x 1,068x 45.2x -3,082x 276x 17.6x 14.6x -
FCF Yield -0.42% 0.09% 2.21% -0.03% 0.36% 5.67% 6.86% -
Dividend per Share 2 0.105 0.054 0.07 0.025 - 0.16 0.16 -
Rate of return 0.31% 0.22% 0.27% 0.17% - 1.51% 1.51% -
EPS 2 0.51 0.26 0.22 0.06 -0.6 -0.175 0.055 0.185
Distribution rate 20.6% 20.8% 31.8% 41.7% - -91.4% 291% -
Net sales 1 2,498 2,541 2,217 2,419 1,709 1,057 1,324 1,546
EBITDA 1 365.6 147.1 166.5 244.8 100 91 208 264
EBIT 1 237.7 13.39 34.68 7.857 -227.6 -28 45.46 114.1
Net income 1 233.4 119.4 102 27.95 -273.6 -80.55 26.34 82.94
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 10.60 10.60 10.60
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.($)
-60.51x3.95x45.89x1.51% 724M
30.54x5.72x17.38x0.65% 193B
33.85x12.06x21.97x0.82% 121B
45.83x5.89x20.25x0.89% 109B
13.28x0.3x6.68x3.79% 107B
31.14x5.07x16.7x1.11% 73.41B
56.66x6.14x28.07x0.24% 66.68B
20.72x3.48x13.32x1.29% 65.24B
17.53x1.04x11.66x0.71% 58.93B
15.47x5.45x11.07x0.82% 49.67B
Average 20.45x 4.91x 19.30x 1.18% 84.48B
Weighted average by Cap. 30.28x 5.43x 16.78x 1.17%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Appotronics Corporation Limited

Historical PBR trend

Valuation ratios - PBR - Appotronics Corporation Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Appotronics Corporation Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Appotronics Corporation Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Appotronics Corporation Limited
  1. Stock Market
  2. Stocks
  3. 688007 Stock
  4. Valuation Appotronics Corporation Limited