Company Valuation: China Electronics Huada Technology Company Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,462 1,380 2,781 2,740 2,537 2,619
Change - -5.56% 101.47% -1.46% -7.41% 3.2%
Enterprise Value (EV) 1 1,045 1,106 1,527 1,457 1,276 1,232
Change - 5.87% 38.09% -4.57% -12.47% -3.45%
P/E -1.44x 11x 5.23x 3.99x 4.32x 11.1x
PBR 1.34x 1.11x 1.71x 1.29x 1.04x 1.02x
PEG - -0x 0x 0.1x -0.3x -0.2x
Capitalization / Revenue 1.1x 0.82x 1.12x 0.91x 1.08x 1.2x
EV / Revenue 0.79x 0.66x 0.62x 0.48x 0.54x 0.56x
EV / EBITDA 12.3x 8.21x 2.4x 1.97x 2.01x 4.95x
EV / EBIT 15.2x 9.36x 2.48x 2.02x 2.07x 5.44x
EV / FCF 7.87x 28.9x 2.57x 2.78x 5.22x 8.35x
FCF Yield 12.7% 3.46% 38.8% 36% 19.2% 12%
Dividend per Share 2 - 0.019 0.08 0.105 0.09 0.036
Rate of return - 2.79% 5.84% 7.78% 7.2% 2.79%
EPS 2 -0.4992 0.0618 0.2618 0.3382 0.2894 0.1159
Distribution rate - 30.7% 30.6% 31.1% 31.1% 31%
Net sales 1 1,325 1,682 2,483 3,019 2,349 2,181
EBITDA 1 84.62 134.7 636.7 741.5 634.3 248.8
EBIT 1 68.87 118.2 615.5 721.7 617.4 226.6
Net income 1 -1,013 125.4 531.4 686.4 587.5 235.4
Net Debt 1 -416.8 -274.3 -1,254 -1,283 -1,262 -1,387
Reference price 2 0.7200 0.6800 1.3700 1.3500 1.2500 1.2900
Nbr of stocks (in thousands) 2,029,872 2,029,872 2,029,872 2,029,872 2,029,872 2,029,872
Announcement Date 4/29/21 A 4/28/22 A 4/28/23 A 4/29/24 A 4/29/25 A 4/29/26 A
1HKD in Million2HKD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 246M
55.85x8.9x44.85x1.42% 185B
68.68x10.19x19.56x-.--% 109B
53.24x - - 0.19% 53.62B
48.15x9.71x35.84x0.99% 52.67B
9129x86.51x2746.1x - 48.55B
52.42x7.45x28.94x0.79% 42.54B
43.88x7.31x29.79x1% 33.48B
24.48x6.75x18.9x1.38% 32.65B
33.3x7.72x25.41x0.6% 31.89B
Average 1,056.56x 18.07x 368.67x 0.8% 58.94B
Weighted average by Cap. 801.02x 15.86x 278.74x 0.84%

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. 85 Stock
  4. Valuation China Electronics Huada Technology Company Limited