|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.60 USD | -1.08% |
|
-2.67% | -34.82% |
| 07-10 | Hesai's 8-for-1 Share Split Becomes Effective | MT |
| 05-20 | Hesai Group Secures Design Win from Top European Oem, Adds 1 Million-Unit Order | CI |
Company Valuation: Hesai Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,931 | 12,859 | 24,464 | 15,465 | - | - |
| Change | - | 62.13% | 90.24% | -36.78% | - | - |
| Enterprise Value (EV) 1 | 6,663 | 10,290 | 23,527 | 12,694 | 12,572 | 11,533 |
| Change | - | 54.44% | 128.65% | -46.04% | -0.97% | -8.26% |
| P/E | -16.6x | -128x | 52.6x | 27.5x | 15.9x | 11.2x |
| PBR | 2.08x | 3.37x | 2.43x | 1.64x | 1.49x | 1.33x |
| PEG | 0.4x | 1.6x | -0x | 1.3x | 0.2x | 0.3x |
| Capitalization / Revenue | 4.23x | 6.19x | 8.08x | 3.54x | 2.52x | 1.92x |
| EV / Revenue | 3.55x | 4.95x | 7.77x | 2.91x | 2.05x | 1.43x |
| EV / EBITDA | -13.7x | -141x | 80.4x | 20.8x | 11.4x | 7.01x |
| EV / EBIT | -11.7x | -50.2x | 139x | 28.8x | 14.5x | 8.52x |
| EV / FCF | -18.6x | -49.5x | -104x | -55.6x | 60.7x | 26.7x |
| FCF Yield | -5.36% | -2.02% | -0.96% | -1.8% | 1.65% | 3.74% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -3.81 | -0.79 | 2.98 | 3.601 | 6.207 | 8.82 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1,877 | 2,077 | 3,028 | 4,368 | 6,130 | 8,048 |
| EBITDA 1 | -485.3 | -73.1 | 292.5 | 609.2 | 1,099 | 1,644 |
| EBIT 1 | -571.6 | -204.9 | 168.8 | 440.2 | 867.5 | 1,353 |
| Net income 1 | -476 | -102.4 | 435.9 | 551.4 | 908.7 | 1,285 |
| Net Debt 1 | -1,269 | -2,570 | -936.5 | -2,771 | -2,893 | -3,932 |
| Reference price 2 | 63.18 | 100.87 | 156.67 | 98.86 | 98.86 | 98.86 |
| Nbr of stocks (in thousands) | 125,535 | 127,478 | 156,142 | 156,440 | - | - |
| Announcement Date | 3/11/24 A | 3/10/25 A | 3/24/26 A | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.45x | 2.91x | 20.87x | -.--% | 2.28B | |
| 1516.3x | 103.52x | 1153.55x | - | 5.56B | |
| -117.66x | 8.18x | -118.11x | -.--% | 5.04B | |
| -106.16x | 25.92x | -345.79x | - | 1.44B | |
| -93.6x | 12.07x | -138.27x | 4.66% | 1.39B | |
| 20.66x | 3.57x | 12.31x | 2.94% | 1.13B | |
| 333.1x | 6.32x | 178.77x | - | 783M | |
| Average | 225.73x | 23.21x | 109.05x | 1.9% | 2.52B | |
| Weighted average by Cap. | 448.04x | 38.93x | 302.20x | 1% |
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
- Stock Market
- Stocks
- HSAI Stock
- Valuation Hesai Group
Select your edition
All financial news and data tailored to specific country editions
