Company Valuation: HAND Enterprise Solutions Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,534 6,958 8,109 12,144 19,292 17,277 - -
Change - -7.64% 16.54% 49.76% 58.87% -10.44% - -
Enterprise Value (EV) 7,534 6,958 8,109 12,144 19,292 17,277 17,277 17,277
Change - -7.64% 16.54% 49.76% 58.87% -10.44% 0% 0%
P/E 43x 19.9x -277x 65.3x 86x 56.3x 44.4x -
PBR - 1.86x - - - - - -
PEG - 0x 3x -0x 5.4x 1.5x 1.7x -
Capitalization / Revenue - 2.31x - 3.75x 5.65x 4.52x 3.93x 3.39x
EV / Revenue - 0x - 0x 0x 4.52x 3.93x 3.39x
EV / EBITDA - - - - - - - -
EV / EBIT - 0x - 0x 0x 55.9x 43.9x 35x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.06 - - - - - -
Rate of return - 0.74% - - - - - -
EPS 2 0.2 0.41 -0.03 0.19 0.22 0.3 0.38 -
Distribution rate - 14.6% - - - - - -
Net sales 1 - 3,007 - 3,235 3,415 3,825 4,399 5,103
EBITDA - 563 - - - - - -
EBIT 1 - 467.6 - 179.8 229.8 309 394 494
Net income 1 197.1 437.8 -25.38 188.4 226.6 307 390 487
Net Debt - - - - - - - -
Reference price 2 8.59 8.14 8.31 12.40 18.92 16.89 16.89 16.89
Nbr of stocks (in thousands) 877,055 854,804 975,787 979,316 1,019,667 1,022,942 - -
Announcement Date 4/25/22 A 4/24/23 A 4/23/24 A 4/21/25 A 4/13/26 A - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
53.33x - - - 2.42B
22.46x3.65x12.73x2.99% 213B
-107.81x17.13x98.92x-.--% 107B
12.27x1.36x7.11x3.92% 101B
16.03x2.94x11.09x5.13% 93.9B
20.79x5.42x13.31x2.76% 62.12B
15.45x2.26x9.59x5.05% 50.13B
19.75x1.61x9.85x1.48% 38.73B
21.12x1.56x9.86x0.9% 40.04B
18.76x2.41x11.56x4.64% 39.09B
Average 9.21x 4.26x 20.45x 2.98% 74.77B
Weighted average by Cap. 0.78x 4.95x 23.56x 2.97%

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. 300170 Stock
  4. Valuation HAND Enterprise Solutions Co., Ltd.