Valuation Beijing Andawell Science & Technology Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 28/10/2026			5-day change	1st Jan Change
11.20 ^CNY	+2.56%		-7.05%	-38.16%

10-28	Beijing Andawell Science & Technology Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2026	CI
08-28	Beijing Andawell Science & Technology Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,701	3,381	2,888	3,402	4,562	4,604
Change	-	-28.08%	-14.59%	17.8%	34.08%	0.93%
Enterprise Value (EV) ¹	4,589	3,223	2,789	3,290	4,775	4,889
Change	-	-29.77%	-13.47%	17.96%	45.17%	2.38%
P/E	49.3x	325x	-62.8x	30x	330x	-808x
PBR	4.47x	3.33x	2.97x	3.13x	4.37x	4.5x
PEG	-	-3.6x	0x	-0x	-3.8x	6x
Capitalization / Revenue	7.71x	7.11x	7x	4x	7.21x	6.77x
EV / Revenue	7.53x	6.78x	6.76x	3.87x	7.55x	7.19x
EV / EBITDA	40.4x	139x	-57x	23.3x	191x	1,059x
EV / EBIT	46.3x	392x	-43.1x	25.6x	507x	-472x
EV / FCF	-54.7x	27.9x	-325x	-92.5x	-17.6x	-104x
FCF Yield	-1.83%	3.59%	-0.31%	-1.08%	-5.67%	-0.96%
Dividend per Share ²	0.2	0.02	-	0.2	0.04	-
Rate of return	1.08%	0.15%	-	1.5%	0.22%	-
EPS ²	0.3755	0.041	-0.1801	0.4446	0.0542	-0.0224
Distribution rate	53.3%	48.8%	-	45%	73.8%	-
Net sales ¹	609.7	475.5	412.5	850.9	632.8	679.6
EBITDA ¹	113.6	23.15	-48.9	141.2	24.95	4.616
EBIT ¹	99.03	8.222	-64.64	128.5	9.412	-10.36
Net income ¹	95.48	10.43	-45.82	113.5	13.83	-5.698
Net Debt ¹	-111.7	-158	-99.16	-112.5	213.9	285.3
Reference price ²	18.50	13.31	11.31	13.33	17.91	18.11
Nbr of stocks (in thousands)	254,107	254,029	255,346	255,226	254,696	254,227
Announcement Date	4/19/21 A	4/25/22 A	4/17/23 A	4/15/24 A	4/27/25 A	4/28/26 A

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BEIJING ANDAWELL SCIENCE & TECHNOLOGY CO., LTD.	-	-	-	-	416M
GE AEROSPACE	33.86x	6.22x	25.64x	0.61%	308B
RTX CORPORATION	30.54x	2.97x	17.04x	1.46%	263B
AIRBUS SE	25.97x	1.73x	12.81x	1.76%	170B
LOCKHEED MARTIN CORPORATION	20.34x	1.93x	13.98x	2.25%	144B
ROLLS-ROYCE HOLDINGS PLC	29x	4.2x	17.57x	1.18%	136B
BOEING	-272.29x	1.6x	37.97x	-.--%	133B
SAFRAN	27.86x	3x	13.6x	1.5%	127B
GENERAL DYNAMICS CORPORATION	20.88x	1.77x	14.46x	1.78%	95.87B
NORTHROP GRUMMAN CORPORATION	18.47x	1.97x	13.92x	1.76%	78.31B
Average	-7.26x	2.82x	18.56x	1.37%	145.5B
Weighted average by Cap.	0.31x	3.27x	19.39x	1.27%